{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":[" Contents","Summary","Assumptions","Monthly Model","Tornado Chart","Master Scenario","Audit","Annual","Quarterly","History ","Debt Analysis","Cash Flow and Debt Service ","Forms"],"not_rendered":{"charts":8,"images":0,"macros":1,"external_links":0,"defined_names":7,"comments":4,"pivot_tables":0},"unopened":[{"sheet":"Tornado Chart","index":4,"reason":"not_a_worksheet"},{"sheet":"Cash Flow and Debt Service ","index":11,"reason":"not_a_worksheet"}],"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":" Contents","index":0,"n_rows":16,"n_cols":5,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"Sheet Tab","Description","Author"]
[null,1," Contents"]
[null,2,"Summary"]
[null,3,"Assumptions"]
[null,4,"Monthly Model"]
[null,5,"Tornado Chart"]
[null,6,"Master Scenario"]
[null,7,"Audit"]
[null,8,"Annual"]
[null,9,"Quarterly"]
[null,10,"History "]
[null,11,"Debt Analysis"]
[null,12,"Chart1"]
[null,13,"Sheet1"]

{"sheet":"Summary","index":1,"n_rows":23,"n_cols":23,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
["Operating Scenario",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant Size",null,null,null,null,{"$f":"'Monthly Model'!G18","v":250}]
[null,null,"Contracted Capacity",null,{"$f":"Assumptions!G61","v":180}]
[null,null,"Contract Term",null,{"$f":"Assumptions!G58","v":3},null,null,null,null,null,"Equity Analysis",null,null,null,null,"Sources and Uses of Funds",null,null,null,null,"Cost","Percent","Cost/kW"]
[null,null,null,null,null,null,null,null,null,null,null,"Pre-Tax Project IRR",null,{"$f":"'Monthly Model'!H124","v":5.0919617420390972E-2},null,"Uses of Funds"]
[null,null,null,null,null,null,"Graph Item",null,null,null,null,"After-Tax Project IRR",null,{"$f":"'Monthly Model'!G151","v":3.7747052311897289E-2},null,null,"Capex",null,null,null,{"$f":"SUM('Monthly Model'!156:156)","v":255000.00000000003},{"$f":"U5/$U$9","v":0.95473911894591978},{"$f":"U5/$U$1","v":1020.0000000000001}]
[null,null,null,null,null,null,null,null,null,null,null,"Equity IRR",null,{"$f":"'Monthly Model'!G333","v":4.0863123536109935E-2},null,null,"Interest During Construction",null,null,null,{"$f":"SUM('Monthly Model'!157:157)","v":5788.668453779218},{"$f":"U6/$U$9","v":2.1673208703651803E-2},{"$f":"U6/$U$1","v":23.154673815116873}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Commitment and Upfront Fees",null,null,null,{"$f":"SUM('Monthly Model'!158:158)","v":1050},{"$f":"U7/$U$9","v":3.9312787250714342E-3},{"$f":"U7/$U$1","v":4.2}]
[null,null,null,null,null,null,null,null,null,null,"Credit Analysis",null,null,"Ratio",null,null,"Debt Service Reserve Account",null,null,null,{"$f":"SUM('Monthly Model'!159:159)","v":5250},{"$f":"U8/$U$9","v":1.965639362535717E-2},{"$f":"U8/$U$1","v":21}]
[null,null,null,null,null,null,null,null,null,null,null,"DSCR",null,{"$f":"'Monthly Model'!G341","v":0.49529506578578364},null,null,null,"Total Uses of Funds",null,null,{"$f":"SUM('Monthly Model'!160:160)","v":267088.66845377919},{"$f":"U9/$U$9","v":1},{"$f":"U9/$U$1","v":1068.3546738151167}]
[null,null,null,null,null,null,null,null,null,null,null,"LLCR",null,{"$f":"'Monthly Model'!G352","v":2.059623489248041}]
[null,null,null,null,null,null,null,null,null,null,null,"PLCR",null,{"$f":"'Monthly Model'!G358","v":10.448995701225869},null,"Sources of Funds"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debt",null,null,null,{"$f":"SUM('Monthly Model'!174:174)","v":69999.999999999971},{"$f":"U12/$U$9","v":0.26208524833809549},{"$f":"U12/$U$1","v":279.99999999999989}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity",null,null,null,{"$f":"SUM('Monthly Model'!166:166)","v":197088.66845377925},{"$f":"U13/$U$9","v":0.73791475166190457},{"$f":"U13/$U$1","v":788.35467381511694}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,{"$f":"SUM(U12:U13)","v":267088.66845377919},{"$f":"U14/$U$9","v":1},{"$f":"U14/$U$1","v":1068.3546738151167}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"Audit!F10","v":"Balance Sheet Test"}]

{"sheet":"Assumptions","index":2,"n_rows":139,"n_cols":50,"rows_kept":139,"cut":false,"hidden":false,"merged":[]}
["Timing Assumptions",null,null,null,null,null,null,null,{"$f":"Summary!$D$23","v":"Balance Sheet Test"}]
[null,"Financial Close",null,null,null,"Date","2016-04-01"]
[null,"Construction Period",null,null,null,"Months",{"$f":"'Master Scenario'!D33","v":30}]
[null,"Commercial Operation Date",null,null,null,"Date",{"$f":"EDATE(G2,G3)","v":"2018-10-01"}]
[null,"Operating Period",null,null,null,"Years",32]
[null,"Decommissioning",null,null,null,"Date",{"$f":"EDATE(G4,G5*12)","v":"2050-10-01"}]
[]
[null,"Months Prior to COD",null,null,null,"Months",{"$f":"DAYS360(G2,G4)/30","v":30}]
[null,"Months in Period Pre-COD",null,null,null,"Months",1]
[null,"Months in Period Post-COD",null,null,null,"Months",1]
[]
["Operating Characteristics"]
[null,"Capacity",null,null,null,"MW",250]
[null,"Capacity Degradation",null,null,null,"%",{"$f":"1.04^(1/G5)-1","v":1.2263986986325026E-3}]
[]
[null,"Heat Rate",null,null,null,"BTU/kWh",{"$f":"'Master Scenario'!$E$33","v":6700}]
[null,"Heat Rate Efficiency",null,null,null,"%",{"$f":"3412/G16","v":0.50925373134328356}]
[null,"Degradation",null,null,null,"%",{"$f":"1.03^(1/G5)-1","v":9.241393238934581E-4}]
[]
["Economic Capaicty Factor"]
[null,"Year",null,null,null,0,1,5,10,20]
[null,"Code #",null,null,null,{"$f":"'Master Scenario'!$F$33","v":1}]
[null,"Base Case",null,null,null,null,0.57999999999999996,0.55000000000000004,0.5,0.52]
[null,"Oversupply Case",null,null,null,null,0.5,0.45,0.44,0.48]
[null,"Constrained Supply Case",null,null,null,null,0.6,0.6,0.6,0.6]
[null,"Capacity Factor",null,null,null,null,{"$f":"INDEX(G23:G25,$F$22)","v":0.57999999999999996},{"$f":"INDEX(H23:H25,$F$22)","v":0.55000000000000004},{"$f":"INDEX(I23:I25,$F$22)","v":0.5},{"$f":"INDEX(J23:J25,$F$22)","v":0.52}]
[]
[]
[null,"Major Maintenance Overhaul"]
[null,null,"Hours until overhaul",null,null,"Hours",48000]
[null,null,"Outage During Maintenance Delay",null,null,"Days",10]
[null,null,"Heat Rate Recovery",null,null,"%",0.98]
[null,null,"Capacity Recovery",null,null,"%",0.97499999999999998]
[]
[null,"Forced Outage ",null,null,null,"%",0.01]
[]
["Capex"]
[null,"Total cost",null,null,null,"k USD $",{"$f":"'Master Scenario'!$G$33","v":250000}]
[]
[null,"S curve period",null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43]
[null,null,null,null,null,null,null,{"$f":"H40<=$G$3","v":true},{"$f":"I40<=$G$3","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,{"$f":"AU40<=$G$3","v":false},{"$f":"AV40<=$G$3","v":false},{"$f":"AW40<=$G$3","v":false},{"$f":"AX40<=$G$3","v":false}]
[null,"Normal Distribution "]
[null,null,"Sigma",null,null,"months",5]
[null,null,"Average",null,null,"months",{"$f":"'Master Scenario'!$H$33","v":10}]
[]
[null,null,"Unadjusted distribution",null,null,null,null,{"$f":"_xlfn.NORM.DIST(H40,$G$44,$G$43,0)","v":1.5790031660178828E-2},{"$f":"_xlfn.NORM.DIST(I40,$G$44,$G$43,0)","v":2.2184166935891109E-2},2.9945493127148972E-2,3.8837210996642592E-2,4.8394144903828672E-2,5.7938310552296549E-2,6.6644920578359926E-2,7.3654028060664664E-2,7.8208538795091181E-2,7.9788456080286549E-2,7.8208538795091181E-2,7.3654028060664664E-2,6.6644920578359926E-2,5.7938310552296549E-2,4.8394144903828672E-2,3.8837210996642592E-2,2.9945493127148972E-2,2.2184166935891109E-2,1.5790031660178828E-2,1.0798193302637612E-2,7.0949185692462842E-3,4.4789060589685804E-3,2.7165938467371225E-3,1.5830903165959939E-3,8.8636968238760153E-4,4.768176402929681E-4,2.4644383369460396E-4,1.2238038602275437E-4,5.8389385158292053E-5,2.6766045152977071E-5,{"$f":"_xlfn.NORM.DIST(AL40,$G$44,$G$43,0)","v":1.1788613551307972E-5},4.9884942580107064E-6,2.0281704130973521E-6,7.922598182064151E-7,2.9734390294685955E-7,1.0722070689395228E-7,3.7147236891105796E-8,1.2365241000331714E-8,3.9546392812489344E-9,{"$f":"_xlfn.NORM.DIST(AU40,$G$44,$G$43,0)","v":1.2151765699646572E-9},{"$f":"_xlfn.NORM.DIST(AV40,$G$44,$G$43,0)","v":3.5875678159281587E-10},{"$f":"_xlfn.NORM.DIST(AW40,$G$44,$G$43,0)","v":1.0176280563290078E-10},{"$f":"_xlfn.NORM.DIST(AX40,$G$44,$G$43,0)","v":2.7733599883306343E-11}]
[null,null,"Normalized distribution",null,null,{"$f":"SUM(46:46)","v":0.97149107364058374},null,{"$f":"H46/$F$47","v":1.6253398604072572E-2},{"$f":"I46/$F$47","v":2.2835173207261441E-2},3.0824259676345427E-2,3.9976909773450933E-2,4.9814297029488447E-2,5.9638541335410779E-2,6.8600651500186724E-2,7.5815444999048923E-2,8.0503610292589775E-2,8.2129891097491817E-2,8.0503610292589775E-2,7.5815444999048923E-2,6.8600651500186724E-2,5.9638541335410779E-2,4.9814297029488447E-2,3.9976909773450933E-2,3.0824259676345427E-2,2.2835173207261441E-2,1.6253398604072572E-2,1.1115072073871211E-2,7.3031227581522229E-3,4.6103419583509338E-3,2.7963137494994247E-3,1.62954695061015E-3,9.1238067588825418E-4,4.9081010956295544E-4,2.5367586010963101E-4,1.2597170405708808E-4,6.0102852967534313E-5,2.7551509096911716E-5,{"$f":"AL46/$F$47","v":1.2134556735689914E-5},5.134884296277402E-6,2.0876881611448558E-6,8.1550910729162536E-7,3.0606961918094364E-7,1.103671560173491E-7,3.8237342471814534E-8,1.2728105626327558E-8,4.0706902909866639E-9,1.2508365778502544E-9,3.6928469167339237E-10,1.0474908971788381E-10,2.8547457239495709E-11]
[null,null,"Accumulated",null,null,null,null,{"$f":"G48+H47","v":1.6253398604072572E-2},{"$f":"H48+I47","v":3.9088571811334016E-2},6.9912831487679447E-2,0.10988974126113038,0.15970403829061883,0.2193425796260296,0.28794323112621634,0.36375867612526525,0.44426228641785503,0.52639217751534684,0.60689578780793663,0.68271123280698554,0.75131188430717222,0.81095042564258302,0.86076472267207149,0.90074163244552241,0.9315658921218678,0.95440106532912927,0.97065446393320187,0.98176953600707306,0.98907265876522532,0.99368300072357629,0.99647931447307569,0.99810886142368582,0.9990212420995741,0.99951205220913708,0.99976572806924668,0.99989169977330372,0.99995180262627126,0.9999793541353682,{"$f":"AK48+AL47","v":0.99999148869210386},0.99999662357640018,0.9999987112645613,0.99999952677366855,0.99999983284328775,0.99999994321044372,0.99999998144778623,0.99999999417589192,0.99999999824658226,0.9999999994974188,0.99999999986670352,0.99999999997145261,1]
[null,null,"Remainder",null,null,null,null,{"$f":"(H40=$G$3)*(1-H48)","v":0},{"$f":"(I40=$G$3)*(1-I48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0645864631796407E-5,0,0,0,0,0,0,0,0,0,{"$f":"(AU40=$G$3)*(1-AU48)","v":0},{"$f":"(AV40=$G$3)*(1-AV48)","v":0},{"$f":"(AW40=$G$3)*(1-AW48)","v":0},{"$f":"(AX40=$G$3)*(1-AX48)","v":0}]
[null,null,"Final Distribution",null,null,null,null,{"$f":"(H47+H49)*H41","v":1.6253398604072572E-2},{"$f":"(I47+I49)*I41","v":2.2835173207261441E-2},3.0824259676345427E-2,3.9976909773450933E-2,4.9814297029488447E-2,5.9638541335410779E-2,6.8600651500186724E-2,7.5815444999048923E-2,8.0503610292589775E-2,8.2129891097491817E-2,8.0503610292589775E-2,7.5815444999048923E-2,6.8600651500186724E-2,5.9638541335410779E-2,4.9814297029488447E-2,3.9976909773450933E-2,3.0824259676345427E-2,2.2835173207261441E-2,1.6253398604072572E-2,1.1115072073871211E-2,7.3031227581522229E-3,4.6103419583509338E-3,2.7963137494994247E-3,1.62954695061015E-3,9.1238067588825418E-4,4.9081010956295544E-4,2.5367586010963101E-4,1.2597170405708808E-4,6.0102852967534313E-5,4.8197373728708123E-5,0,0,0,0,0,0,0,0,0,{"$f":"(AU47+AU49)*AU41","v":0},{"$f":"(AV47+AV49)*AV41","v":0},{"$f":"(AW47+AW49)*AW41","v":0},{"$f":"(AX47+AX49)*AX41","v":0}]
[]
[null,"Development Cost",null,null,null,"k USD $",5000]
[null,"Development Fee",null,null,null,"k USD $",0]
[]
["Revenue Assumptions"]
[null,"Contract"]
[null,null,"Start day",null,null,"Date",{"$f":"G4","v":"2018-10-01"}]
[null,null,"Term",null,null,"Years",3]
[null,null,"End day",null,null,"Date",{"$f":"EDATE(G57,G58*12)","v":"2021-10-01"}]
[]
[null,null,"Capacity",null,null,"MW",180]
[]
[null,null,"Capacity Charge",null,null,"$/KWmonth",12]
[null,null,"Energy Charge",null,null,"$/MWhr",3.75]
[]
[null,"Merchant Revenues"]
[null,null,"Electricity price",null,null,{"$f":"'Master Scenario'!$F$33","v":1},null,null,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,null,null,"Base case",null,"$/MWhr",null,null,43,44,45,46,{"$f":"L68*1.02","v":46.92},{"$f":"M68*1.02","v":47.858400000000003},48.815568000000006,49.79187936000001,50.787716947200011,51.80347128614401,52.839540711866889]
[null,null,null,"Low case",null,"$/MWhr",null,null,38,39,41,42,43,43,43,43,43,43,43]
[null,null,null,"High case",null,"$/MWhr",null,null,45,45,47,49,{"$f":"L70*1.02","v":49.980000000000004},{"$f":"M70*1.02","v":50.979600000000005},51.999192000000008,53.039175840000006,54.099959356800007,55.181958543936005,56.285597714814728]
[null,null,null,{"$f":"INDEX(D68:D70,$F$67)","v":"Base case"},null,null,null,null,{"$f":"INDEX(I68:I70,$F$67)","v":43},44,45,46,46.92,47.858400000000003,48.815568000000006,49.79187936000001,50.787716947200011,51.80347128614401,52.839540711866889]
[]
[null,null,"Gas price"]
[null,null,null,"Base case",null,"$/MMBTU",null,null,3,3.1,3.3,3.4,3.5,3.5,3.5,3.5,3.5,3.5,3.5]
[null,null,null,"Low case",null,"$/MMBTU",null,null,3,3.2,3.3,3.5,3.7,3.7,3.7,3.7,3.7,3.7,3.7]
[null,null,null,"High case",null,"$/MMBTU",null,null,3.5,3.75,3.9,4.0999999999999996,4.2,4.2,4.2,4.2,4.2,4.2,4.2]
[null,null,null,{"$f":"INDEX(D74:D76,$F$67)","v":"Base case"},null,null,null,null,{"$f":"INDEX(I74:I76,$F$67)","v":3},{"$f":"INDEX(J74:J76,$F$67)","v":3.1},3.3,3.4,3.5,3.5,3.5,3.5,3.5,3.5,3.5]
[]
[null,null,"Delivery Year",null,null,null,null,null,null,2016,2017,2018,2018,2018,2018,2018,2018,2018,2018]
[null,null,"Capacity Price",null,null,null,null,null,null,49.64,21.67005,43.8,{"$f":"'Master Scenario'!J33","v":30},{"$f":"M80","v":30},30,30,30,30,30]
[]
[null,null,"Ancillary Services Price",null,null,null,null,null,null,2.5,2.7,2.9,3,{"$f":"M82","v":3},3,3,3,3,3]
[]
["Operating Expenses"]
[null,"General Inflation",null,null,null,"%",null,null,null,0.01,0.01,1.4999999999999999E-2,0.02,{"$f":"M85","v":0.02},0.02,0.02,0.02,0.02,0.02]
[null,null,null,null,null,null,null,"$ in year"]
[null,"Fixed O&M Expenses",null,null,null,"$/kW-year",{"$f":"'Master Scenario'!L33","v":37},"2018-01-01"]
[null,"Variable O&M Expenses",null,null,null,"$/MWH",{"$f":"'Master Scenario'!K33","v":4},"2018-01-01"]
[]
["Working Capital"]
[]
["Taxes and Depreciation"]
[null,"Tax Rate"]
[null,null,"State Tax Rate ",null,null,"%",0.08]
[null,null,"Federal Tax Rate",null,null,"%",0.35]
[null,null,"Combined Tax Rate ",null,null,"%",{"$f":"G94+(1-G94)*G95","v":0.40200000000000002}]
[]
[null,null,"Tax Depreciation ",null,null,"Period",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,"MACRS Life",null,null,"Years",15]
[null,null,"Declining Balance Factor ",null,null,"Factor",1.5]
[null,null,"Depreciation Rate",null,null,null,null,null,null,{"$f":"IF(J98<=$G$99,VDB(1,0,$G$99,I98,J98,$G$100))","v":0.1},{"$f":"IF(K98<=$G$99,VDB(1,0,$G$99,J98,K98,$G$100))","v":9.0000000000000011E-2},8.1000000000000016E-2,7.2900000000000006E-2,6.5610000000000016E-2,5.9049000000000011E-2,5.9049000000000004E-2,5.9049000000000004E-2,5.9049000000000004E-2,5.9049000000000004E-2,5.9049000000000004E-2,5.9049000000000004E-2,5.9049000000000004E-2,5.9049000000000004E-2,5.9049000000000004E-2,false,false,false,false,false]
[]
[null,null,"Amortisation Life",null,null,"Years",5]
[]
["Financing Assumptions"]
[null,"Debt Tranche 1"]
[null,null,"COD Month ",null,null,null,{"$f":"MONTH(G4)","v":10},{"$f":"_xlfn.FORMULATEXT(G107)","v":"=MONTH(G4)"}]
[null,null,"First Repayment Month ",null,null,null,{"$f":"IF($G$107<=7,$G$107+5,G107-7)","v":3},{"$f":"_xlfn.FORMULATEXT(G108)","v":"=IF($G$107<=7,$G$107+5,G107-7)"}]
[null,null,"Second Repayment Month ",null,null,null,{"$f":"IF(G107>1,G107-1,12)","v":9},{"$f":"_xlfn.FORMULATEXT(G109)","v":"=IF(G107>1,G107-1,12)"}]
[]
[null,null,"Debt Size ",null,null,null,"Criteria","Amount"]
[null,null,null,"DSCR",null,null,1.3]
[null,null,null,"Max Debt to project cost ",null,null,0.7]
[null,null,null,"Debt Size",null,null,{"$f":"K114*1000","v":70000},{"$f":"G114","v":70000},null,null,70]
[]
[null,null,"Debt Drawdown "]
[null,null,null,"Pro-rata ",null,null,true]
[null,null,null,"Equity ",null,null,{"$f":"NOT(G117)","v":false}]
[]
[null,null,null,"Capitalized Interest ",null,null,false]
[]
[null,null,"Repayment "]
[null,null,null,null,"Scheduled Repayment"]
[null,null,null,null,"Cash Flow Sweep ","Year",10]
[null,null,null,null,"COD",null,{"$f":"G4","v":"2018-10-01"}]
[null,null,null,null,"End of Debt",null,{"$f":"EDATE(G125,G124*12)","v":"2028-10-01"}]
[null,null,null,null,"Cash Sweep Percent ",null,0.3]
[]
[null,null,"Interest & Fees "]
[null,null,null,null,"Base Interest Rate ","Annual %",0.02]
[null,null,null,null,"Credit Spread ","Annual %",0.03]
[null,null,null,null,"Upfront Fee","%",1.4999999999999999E-2]
[null,null,null,null,"Commitment Fee","Annual %",0.01]
[]
[null,null,"Credit Enhancements "]
[null,null,null,"DSRA Months ",null,"Months",6]
[null,null,null,"Dividend Lock-up",null,"Times",1.4]
[]
[null,null,"Interest Income Rate",null,null,"Annual %",0.01]

{"sheet":"Monthly Model","index":3,"n_rows":397,"n_cols":454,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["Timeline",null,null,null,null,{"$f":"Assumptions!I1","v":"Balance Sheet Test"}]
[null,"Time Period",null,null,null,"Units","Input",null,null,null,"AUDIT",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,{"$f":"HC2+1","v":201},{"$f":"HD2+1","v":202},203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,{"$f":"JP2+1","v":266},267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,{"$f":"MB2+1","v":330},331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,{"$f":"ON2+1","v":394},395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443]
[null,"Pre-COD",null,null,null,"Swtch","Months",{"$f":"Assumptions!G8","v":30},null,null,null,{"$f":"L2<=$H3","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,{"$f":"AR2<=$H3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BX2<=$H3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"DD2<=$H3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EJ2<=$H3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"FP2<=$H3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GV2<=$H3","v":false},false,false,false,false,false,false,false,{"$f":"HD2<=$H3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JP2<=$H3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"MB2<=$H3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"ON2<=$H3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Months in Period",null,null,null,"Pre-COD",{"$f":"Assumptions!G9","v":1},"Post-COD",{"$f":"Assumptions!G10","v":1},null,null,{"$f":"IF(L3,$G$4,$I$4)","v":1},{"$f":"IF(M3,$G$4,$I$4)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(BY3,$G$4,$I$4)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(EK3,$G$4,$I$4)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(GW3,$G$4,$I$4)","v":1},1,1,1,1,1,1,{"$f":"IF(HD3,$G$4,$I$4)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(JP3,$G$4,$I$4)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(MB3,$G$4,$I$4)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(ON3,$G$4,$I$4)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Months to Make Year",null,null,null,"Months",null,null,null,null,null,{"$f":"12/L4","v":12},{"$f":"12/M4","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"12/BY4","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"12/EK4","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"12/GW4","v":12},12,12,12,12,12,12,{"$f":"12/HD4","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"12/JP4","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"12/MB4","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"12/ON4","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12]
[null,"Start of Period",null,null,null,"Dates","FC Data",{"$f":"Assumptions!G2","v":"2016-04-01"},null,null,null,{"$f":"I7+1","v":"2016-04-01"},{"$f":"L7+1","v":"2016-05-01"},"2016-06-01","2016-07-01","2016-08-01","2016-09-01","2016-10-01","2016-11-01","2016-12-01","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","2018-01-01","2018-02-01","2018-03-01","2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01",{"$f":"BX7+1","v":"2021-09-01"},"2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01","2023-01-01","2023-02-01","2023-03-01","2023-04-01","2023-05-01","2023-06-01","2023-07-01","2023-08-01","2023-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01",{"$f":"EJ7+1","v":"2027-01-01"},"2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01",{"$f":"GV7+1","v":"2032-05-01"},"2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01",{"$f":"HC7+1","v":"2032-12-01"},"2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01",{"$f":"JO7+1","v":"2038-04-01"},"2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01",{"$f":"MA7+1","v":"2043-08-01"},"2043-09-01","2043-10-01","2043-11-01","2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01","2046-06-01","2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01",{"$f":"OM7+1","v":"2048-12-01"},"2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01","2051-10-01","2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01","2052-10-01","2052-11-01","2052-12-01","2053-01-01","2053-02-01"]
[null,"End of Period",null,null,null,"Date",{"$f":"H6-1","v":"2016-03-31"},null,{"$f":"G7","v":"2016-03-31"},null,null,{"$f":"EOMONTH(L6,L4-1)","v":"2016-04-30"},{"$f":"EOMONTH(M6,M4-1)","v":"2016-05-31"},"2016-06-30","2016-07-31","2016-08-31","2016-09-30","2016-10-31","2016-11-30","2016-12-31","2017-01-31","2017-02-28","2017-03-31","2017-04-30","2017-05-31","2017-06-30","2017-07-31","2017-08-31","2017-09-30","2017-10-31","2017-11-30","2017-12-31","2018-01-31","2018-02-28","2018-03-31","2018-04-30","2018-05-31","2018-06-30","2018-07-31","2018-08-31","2018-09-30","2018-10-31","2018-11-30","2018-12-31","2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31",{"$f":"EOMONTH(BY6,BY4-1)","v":"2021-09-30"},"2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31",{"$f":"EOMONTH(EK6,EK4-1)","v":"2027-01-31"},"2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30",{"$f":"EOMONTH(GW6,GW4-1)","v":"2032-05-31"},"2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30",{"$f":"EOMONTH(HD6,HD4-1)","v":"2032-12-31"},"2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30","2035-10-31","2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31",{"$f":"EOMONTH(JP6,JP4-1)","v":"2038-04-30"},"2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31","2041-02-28","2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31",{"$f":"EOMONTH(MB6,MB4-1)","v":"2043-08-31"},"2043-09-30","2043-10-31","2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31","2046-06-30","2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30",{"$f":"EOMONTH(ON6,ON4-1)","v":"2048-12-31"},"2049-01-31","2049-02-28","2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30","2051-10-31","2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31","2053-02-28"]
[null,"End of Quarter ",null,null,null,null,null,null,null,null,null,{"$f":"EOQTR(L6)","v":"2016-06-30"},{"$f":"EOQTR(M6)","v":"2016-06-30"},"2016-06-30",{"$f":"EOQTR(O6)","v":"2016-09-30"},"2016-09-30","2016-09-30","2016-12-31","2016-12-31","2016-12-31","2017-03-31","2017-03-31","2017-03-31","2017-06-30","2017-06-30","2017-06-30","2017-09-30","2017-09-30","2017-09-30","2017-12-31","2017-12-31","2017-12-31","2018-03-31","2018-03-31","2018-03-31","2018-06-30","2018-06-30","2018-06-30","2018-09-30","2018-09-30","2018-09-30","2018-12-31","2018-12-31","2018-12-31","2019-03-31","2019-03-31","2019-03-31","2019-06-30","2019-06-30","2019-06-30","2019-09-30","2019-09-30","2019-09-30","2019-12-31","2019-12-31","2019-12-31","2020-03-31","2020-03-31","2020-03-31","2020-06-30","2020-06-30","2020-06-30","2020-09-30","2020-09-30","2020-09-30","2020-12-31","2020-12-31","2020-12-31","2021-03-31","2021-03-31","2021-03-31","2021-06-30","2021-06-30","2021-06-30","2021-09-30","2021-09-30",{"$f":"EOQTR(BY6)","v":"2021-09-30"},"2021-12-31","2021-12-31","2021-12-31","2022-03-31","2022-03-31","2022-03-31","2022-06-30","2022-06-30","2022-06-30","2022-09-30","2022-09-30","2022-09-30","2022-12-31","2022-12-31","2022-12-31","2023-03-31","2023-03-31","2023-03-31","2023-06-30","2023-06-30","2023-06-30","2023-09-30","2023-09-30","2023-09-30","2023-12-31","2023-12-31","2023-12-31","2024-03-31","2024-03-31","2024-03-31","2024-06-30","2024-06-30","2024-06-30","2024-09-30","2024-09-30","2024-09-30","2024-12-31","2024-12-31","2024-12-31","2025-03-31","2025-03-31","2025-03-31","2025-06-30","2025-06-30","2025-06-30","2025-09-30","2025-09-30","2025-09-30","2025-12-31","2025-12-31","2025-12-31","2026-03-31","2026-03-31","2026-03-31","2026-06-30","2026-06-30","2026-06-30","2026-09-30","2026-09-30","2026-09-30","2026-12-31","2026-12-31","2026-12-31",{"$f":"EOQTR(EK6)","v":"2027-03-31"},"2027-03-31","2027-03-31","2027-06-30","2027-06-30","2027-06-30","2027-09-30","2027-09-30","2027-09-30","2027-12-31","2027-12-31","2027-12-31","2028-03-31","2028-03-31","2028-03-31","2028-06-30","2028-06-30","2028-06-30","2028-09-30","2028-09-30","2028-09-30","2028-12-31","2028-12-31","2028-12-31","2029-03-31","2029-03-31","2029-03-31","2029-06-30","2029-06-30","2029-06-30","2029-09-30","2029-09-30","2029-09-30","2029-12-31","2029-12-31","2029-12-31","2030-03-31","2030-03-31","2030-03-31","2030-06-30","2030-06-30","2030-06-30","2030-09-30","2030-09-30","2030-09-30","2030-12-31","2030-12-31","2030-12-31","2031-03-31","2031-03-31","2031-03-31","2031-06-30","2031-06-30","2031-06-30","2031-09-30","2031-09-30","2031-09-30","2031-12-31","2031-12-31","2031-12-31","2032-03-31","2032-03-31","2032-03-31","2032-06-30",{"$f":"EOQTR(GW6)","v":"2032-06-30"},"2032-06-30","2032-09-30","2032-09-30","2032-09-30","2032-12-31","2032-12-31","2032-12-31","2033-03-31","2033-03-31","2033-03-31","2033-06-30","2033-06-30","2033-06-30","2033-09-30","2033-09-30","2033-09-30","2033-12-31","2033-12-31","2033-12-31","2034-03-31","2034-03-31","2034-03-31","2034-06-30","2034-06-30","2034-06-30","2034-09-30","2034-09-30","2034-09-30","2034-12-31","2034-12-31","2034-12-31","2035-03-31","2035-03-31","2035-03-31","2035-06-30","2035-06-30","2035-06-30","2035-09-30","2035-09-30","2035-09-30","2035-12-31","2035-12-31","2035-12-31","2036-03-31","2036-03-31","2036-03-31","2036-06-30","2036-06-30","2036-06-30","2036-09-30","2036-09-30","2036-09-30","2036-12-31","2036-12-31","2036-12-31","2037-03-31","2037-03-31","2037-03-31","2037-06-30","2037-06-30","2037-06-30","2037-09-30","2037-09-30",{"$f":"EOQTR(JI6)","v":"2037-09-30"},"2037-12-31","2037-12-31","2037-12-31","2038-03-31","2038-03-31","2038-03-31","2038-06-30","2038-06-30","2038-06-30","2038-09-30","2038-09-30","2038-09-30","2038-12-31","2038-12-31","2038-12-31","2039-03-31","2039-03-31","2039-03-31","2039-06-30","2039-06-30","2039-06-30","2039-09-30","2039-09-30","2039-09-30","2039-12-31","2039-12-31","2039-12-31","2040-03-31","2040-03-31","2040-03-31","2040-06-30","2040-06-30","2040-06-30","2040-09-30","2040-09-30","2040-09-30","2040-12-31","2040-12-31","2040-12-31","2041-03-31","2041-03-31","2041-03-31","2041-06-30","2041-06-30","2041-06-30","2041-09-30","2041-09-30","2041-09-30","2041-12-31","2041-12-31","2041-12-31","2042-03-31","2042-03-31","2042-03-31","2042-06-30","2042-06-30","2042-06-30","2042-09-30","2042-09-30","2042-09-30","2042-12-31","2042-12-31","2042-12-31",{"$f":"EOQTR(LU6)","v":"2043-03-31"},"2043-03-31","2043-03-31","2043-06-30","2043-06-30","2043-06-30","2043-09-30","2043-09-30","2043-09-30","2043-12-31","2043-12-31","2043-12-31","2044-03-31","2044-03-31","2044-03-31","2044-06-30","2044-06-30","2044-06-30","2044-09-30","2044-09-30","2044-09-30","2044-12-31","2044-12-31","2044-12-31","2045-03-31","2045-03-31","2045-03-31","2045-06-30","2045-06-30","2045-06-30","2045-09-30","2045-09-30","2045-09-30","2045-12-31","2045-12-31","2045-12-31","2046-03-31","2046-03-31","2046-03-31","2046-06-30","2046-06-30","2046-06-30","2046-09-30","2046-09-30","2046-09-30","2046-12-31","2046-12-31","2046-12-31","2047-03-31","2047-03-31","2047-03-31","2047-06-30","2047-06-30","2047-06-30","2047-09-30","2047-09-30","2047-09-30","2047-12-31","2047-12-31","2047-12-31","2048-03-31","2048-03-31","2048-03-31","2048-06-30",{"$f":"EOQTR(OG6)","v":"2048-06-30"},"2048-06-30","2048-09-30","2048-09-30","2048-09-30","2048-12-31","2048-12-31","2048-12-31","2049-03-31","2049-03-31","2049-03-31","2049-06-30","2049-06-30","2049-06-30","2049-09-30","2049-09-30","2049-09-30","2049-12-31","2049-12-31","2049-12-31","2050-03-31","2050-03-31","2050-03-31","2050-06-30","2050-06-30","2050-06-30","2050-09-30","2050-09-30","2050-09-30","2050-12-31","2050-12-31","2050-12-31","2051-03-31","2051-03-31","2051-03-31","2051-06-30","2051-06-30","2051-06-30","2051-09-30","2051-09-30","2051-09-30","2051-12-31","2051-12-31","2051-12-31","2052-03-31","2052-03-31","2052-03-31","2052-06-30","2052-06-30","2052-06-30","2052-09-30","2052-09-30","2052-09-30","2052-12-31","2052-12-31","2052-12-31","2053-03-31","2053-03-31"]
[null,"Year",null,null,null,"Years",null,null,null,null,null,{"$f":"YEAR(L7)","v":2016},{"$f":"YEAR(M7)","v":2016},2016,2016,2016,2016,2016,2016,2016,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2021,2021,2021,2021,2021,2021,2021,2021,{"$f":"YEAR(BY7)","v":2021},2021,2021,2021,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,{"$f":"YEAR(EK7)","v":2027},2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,{"$f":"YEAR(GW7)","v":2032},2032,2032,2032,2032,2032,2032,{"$f":"YEAR(HD7)","v":2032},2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,{"$f":"YEAR(JP7)","v":2038},2038,2038,2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,{"$f":"YEAR(MB7)","v":2043},2043,2043,2043,2043,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,{"$f":"YEAR(ON7)","v":2048},2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2053,2053]
[null,"Month",null,null,null,"Month ",null,null,null,null,null,{"$f":"MONTH(L7)","v":4},{"$f":"MONTH(M7)","v":5},6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,{"$f":"MONTH(BY7)","v":9},10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"MONTH(EK7)","v":1},2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,{"$f":"MONTH(GW7)","v":5},6,7,8,9,10,11,{"$f":"MONTH(HD7)","v":12},1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,{"$f":"MONTH(JP7)","v":4},5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,{"$f":"MONTH(MB7)","v":8},9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,{"$f":"MONTH(ON7)","v":12},1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2]
[null,"End of Year",null,null,null,null,null,null,null,null,null,{"$f":"L10=12","v":false},{"$f":"M10=12","v":false},false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,{"$f":"BY10=12","v":false},false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,{"$f":"EK10=12","v":false},false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,{"$f":"GW10=12","v":false},false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,{"$f":"JI10=12","v":false},false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,{"$f":"LU10=12","v":false},false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,{"$f":"OG10=12","v":false},false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false]
[null,"End of Quarter ",null,null,null,null,null,null,null,null,null,{"$f":"L7=L8","v":false},{"$f":"M7=M8","v":false},true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,{"$f":"BY7=BY8","v":true},false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,{"$f":"EK7=EK8","v":false},false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,{"$f":"GW7=GW8","v":false},true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,{"$f":"JI7=JI8","v":true},false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,{"$f":"LU7=LU8","v":false},false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,{"$f":"OG7=OG8","v":false},true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false,true,false,false]
[null,"Repayment Switch",null,null,null,null,"COD",{"$f":"Assumptions!G4","v":"2018-10-01"},"Debt End",{"$f":"Assumptions!G126","v":"2028-10-01"},null,{"$f":"AND(L6>=$H13,L6<$J$13)","v":false},{"$f":"AND(M6>=$H13,M6<$J$13)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(BY6>=$H13,BY6<$J$13)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(EK6>=$H13,EK6<$J$13)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GW6>=$H13,GW6<$J$13)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JI6>=$H13,JI6<$J$13)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LU6>=$H13,LU6<$J$13)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OG6>=$H13,OG6<$J$13)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Repayment Period",null,null,null,null,{"$f":"Assumptions!G108","v":3},{"$f":"Assumptions!G109","v":9},null,null,{"$f":"COUNTIF(L14:QL14,TRUE)","v":20},{"$f":"IF(L13,OR(L10=$G$14,L10=$H$14))","v":false},{"$f":"IF(M13,OR(M10=$G$14,M10=$H$14))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,{"$f":"IF(BY13,OR(BY10=$G$14,BY10=$H$14))","v":true},false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,{"$f":"IF(EK13,OR(EK10=$G$14,EK10=$H$14))","v":false},false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GW13,OR(GW10=$G$14,GW10=$H$14))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JI13,OR(JI10=$G$14,JI10=$H$14))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LU13,OR(LU10=$G$14,LU10=$H$14))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OG13,OR(OG10=$G$14,OG10=$H$14))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Operating Period Switch",null,null,null,"Switch","COD",{"$f":"Assumptions!G4","v":"2018-10-01"},"DeComm",{"$f":"Assumptions!G6","v":"2050-10-01"},{"$f":"COUNTIF(L15:QL15,TRUE)=Assumptions!G5*(12/Assumptions!G10)","v":true},{"$f":"AND(L6>=$H15,L6<$J$15)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(BX6>=$H15,BX6<$J$15)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(EJ6>=$H15,EJ6<$J$15)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(GV6>=$H15,GV6<$J$15)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(JH6>=$H15,JH6<$J$15)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(LT6>=$H15,LT6<$J$15)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(OF6>=$H15,OF6<$J$15)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
["Plant Characteristics"]
[null,"Capacity Before Degradation",null,null,null,"MW",{"$f":"Assumptions!G13","v":250},null,null,null,null,{"$f":"$G$18*L15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,250,250,{"$f":"$G$18*AR15","v":250},250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,{"$f":"$G$18*BX15","v":250},250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,{"$f":"$G$18*DD15","v":250},250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,{"$f":"$G$18*EJ15","v":250},250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,{"$f":"$G$18*FP15","v":250},250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,{"$f":"$G$18*GV15","v":250},250,250,250,250,250,250,250,{"$f":"$G$18*HD15","v":250},250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,{"$f":"$G$18*JP15","v":250},250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,{"$f":"$G$18*MB15","v":250},250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,{"$f":"$G$18*ON15","v":250},250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Age of Project",null,null,null,"Periods",null,null,null,null,null,{"$f":"K20+L15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,{"$f":"AQ20+AR15","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,{"$f":"BW20+BX15","v":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,{"$f":"DC20+DD15","v":67},68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,{"$f":"EI20+EJ15","v":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,{"$f":"FO20+FP15","v":131},132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,{"$f":"GU20+GV15","v":163},164,165,166,167,168,169,170,{"$f":"HC20+HD15","v":171},172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,{"$f":"JO20+JP15","v":235},236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,{"$f":"MA20+MB15","v":299},300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,{"$f":"OM20+ON15","v":363},364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384]
[null,"Age in Years",null,null,null,"Years",null,null,null,null,null,{"$f":"ROUNDUP(L20/L5,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,{"$f":"ROUNDUP(BX20/BX5,0)","v":3},3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,{"$f":"ROUNDUP(EJ20/EJ5,0)","v":9},9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,{"$f":"ROUNDUP(GV20/GV5,0)","v":14},14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,16,16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,{"$f":"ROUNDUP(JH20/JH5,0)","v":19},19,20,20,20,20,20,20,20,20,20,20,20,20,21,21,21,21,21,21,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,{"$f":"ROUNDUP(LT20/LT5,0)","v":25},25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,{"$f":"ROUNDUP(OF20/OF5,0)","v":30},30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32]
[null,"Hours in Period",null,null,null,"Hours",null,null,null,null,null,{"$f":"(L7-L6+1)*24","v":720},744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,{"$f":"(BX7-BX6+1)*24","v":744},720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,{"$f":"(EJ7-EJ6+1)*24","v":744},744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,{"$f":"(GV7-GV6+1)*24","v":720},744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,{"$f":"(JH7-JH6+1)*24","v":744},720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,{"$f":"(LT7-LT6+1)*24","v":744},744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,{"$f":"(OF7-OF6+1)*24","v":720},744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672]
[]
[null,"Economic Capacity Factor",null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(L21,Assumptions!21:21,Assumptions!26:26)","v":0},{"$f":"LOOKUP(M21,Assumptions!21:21,Assumptions!26:26)","v":0},{"$f":"LOOKUP(N21,Assumptions!21:21,Assumptions!26:26)","v":0},{"$f":"LOOKUP(O21,Assumptions!21:21,Assumptions!26:26)","v":0},{"$f":"LOOKUP(P21,Assumptions!21:21,Assumptions!26:26)","v":0},{"$f":"LOOKUP(Q21,Assumptions!21:21,Assumptions!26:26)","v":0},{"$f":"LOOKUP(R21,Assumptions!21:21,Assumptions!26:26)","v":0},{"$f":"LOOKUP(S21,Assumptions!21:21,Assumptions!26:26)","v":0},{"$f":"LOOKUP(T21,Assumptions!21:21,Assumptions!26:26)","v":0},{"$f":"LOOKUP(U21,Assumptions!21:21,Assumptions!26:26)","v":0},{"$f":"LOOKUP(V21,Assumptions!21:21,Assumptions!26:26)","v":0},{"$f":"LOOKUP(W21,Assumptions!21:21,Assumptions!26:26)","v":0},{"$f":"LOOKUP(X21,Assumptions!21:21,Assumptions!26:26)","v":0},{"$f":"LOOKUP(Y21,Assumptions!21:21,Assumptions!26:26)","v":0},{"$f":"LOOKUP(Z21,Assumptions!21:21,Assumptions!26:26)","v":0},{"$f":"LOOKUP(AA21,Assumptions!21:21,Assumptions!26:26)","v":0},{"$f":"LOOKUP(AB21,Assumptions!21:21,Assumptions!26:26)","v":0},{"$f":"LOOKUP(AC21,Assumptions!21:21,Assumptions!26:26)","v":0},{"$f":"LOOKUP(AD21,Assumptions!21:21,Assumptions!26:26)","v":0},{"$f":"LOOKUP(AE21,Assumptions!21:21,Assumptions!26:26)","v":0},{"$f":"LOOKUP(AF21,Assumptions!21:21,Assumptions!26:26)","v":0},{"$f":"LOOKUP(AG21,Assumptions!21:21,Assumptions!26:26)","v":0},{"$f":"LOOKUP(AH21,Assumptions!21:21,Assumptions!26:26)","v":0},{"$f":"LOOKUP(AI21,Assumptions!21:21,Assumptions!26:26)","v":0},{"$f":"LOOKUP(AJ21,Assumptions!21:21,Assumptions!26:26)","v":0},{"$f":"LOOKUP(AK21,Assumptions!21:21,Assumptions!26:26)","v":0},{"$f":"LOOKUP(AL21,Assumptions!21:21,Assumptions!26:26)","v":0},{"$f":"LOOKUP(AM21,Assumptions!21:21,Assumptions!26:26)","v":0},{"$f":"LOOKUP(AN21,Assumptions!21:21,Assumptions!26:26)","v":0},{"$f":"LOOKUP(AO21,Assumptions!21:21,Assumptions!26:26)","v":0},{"$f":"LOOKUP(AP21,Assumptions!21:21,Assumptions!26:26)","v":0.57999999999999996},{"$f":"LOOKUP(AQ21,Assumptions!21:21,Assumptions!26:26)","v":0.57999999999999996},{"$f":"LOOKUP(AR21,Assumptions!21:21,Assumptions!26:26)","v":0.57999999999999996},{"$f":"LOOKUP(AS21,Assumptions!21:21,Assumptions!26:26)","v":0.57999999999999996},{"$f":"LOOKUP(AT21,Assumptions!21:21,Assumptions!26:26)","v":0.57999999999999996},{"$f":"LOOKUP(AU21,Assumptions!21:21,Assumptions!26:26)","v":0.57999999999999996},{"$f":"LOOKUP(AV21,Assumptions!21:21,Assumptions!26:26)","v":0.57999999999999996},{"$f":"LOOKUP(AW21,Assumptions!21:21,Assumptions!26:26)","v":0.57999999999999996},{"$f":"LOOKUP(AX21,Assumptions!21:21,Assumptions!26:26)","v":0.57999999999999996},{"$f":"LOOKUP(AY21,Assumptions!21:21,Assumptions!26:26)","v":0.57999999999999996},{"$f":"LOOKUP(AZ21,Assumptions!21:21,Assumptions!26:26)","v":0.57999999999999996},{"$f":"LOOKUP(BA21,Assumptions!21:21,Assumptions!26:26)","v":0.57999999999999996},{"$f":"LOOKUP(BB21,Assumptions!21:21,Assumptions!26:26)","v":0.57999999999999996},{"$f":"LOOKUP(BC21,Assumptions!21:21,Assumptions!26:26)","v":0.57999999999999996},{"$f":"LOOKUP(BD21,Assumptions!21:21,Assumptions!26:26)","v":0.57999999999999996},{"$f":"LOOKUP(BE21,Assumptions!21:21,Assumptions!26:26)","v":0.57999999999999996},{"$f":"LOOKUP(BF21,Assumptions!21:21,Assumptions!26:26)","v":0.57999999999999996},{"$f":"LOOKUP(BG21,Assumptions!21:21,Assumptions!26:26)","v":0.57999999999999996},{"$f":"LOOKUP(BH21,Assumptions!21:21,Assumptions!26:26)","v":0.57999999999999996},{"$f":"LOOKUP(BI21,Assumptions!21:21,Assumptions!26:26)","v":0.57999999999999996},{"$f":"LOOKUP(BJ21,Assumptions!21:21,Assumptions!26:26)","v":0.57999999999999996},{"$f":"LOOKUP(BK21,Assumptions!21:21,Assumptions!26:26)","v":0.57999999999999996},{"$f":"LOOKUP(BL21,Assumptions!21:21,Assumptions!26:26)","v":0.57999999999999996},{"$f":"LOOKUP(BM21,Assumptions!21:21,Assumptions!26:26)","v":0.57999999999999996},{"$f":"LOOKUP(BN21,Assumptions!21:21,Assumptions!26:26)","v":0.57999999999999996},{"$f":"LOOKUP(BO21,Assumptions!21:21,Assumptions!26:26)","v":0.57999999999999996},{"$f":"LOOKUP(BP21,Assumptions!21:21,Assumptions!26:26)","v":0.57999999999999996},{"$f":"LOOKUP(BQ21,Assumptions!21:21,Assumptions!26:26)","v":0.57999999999999996},{"$f":"LOOKUP(BR21,Assumptions!21:21,Assumptions!26:26)","v":0.57999999999999996},{"$f":"LOOKUP(BS21,Assumptions!21:21,Assumptions!26:26)","v":0.57999999999999996},{"$f":"LOOKUP(BT21,Assumptions!21:21,Assumptions!26:26)","v":0.57999999999999996},{"$f":"LOOKUP(BU21,Assumptions!21:21,Assumptions!26:26)","v":0.57999999999999996},{"$f":"LOOKUP(BV21,Assumptions!21:21,Assumptions!26:26)","v":0.57999999999999996},{"$f":"LOOKUP(BW21,Assumptions!21:21,Assumptions!26:26)","v":0.57999999999999996},{"$f":"LOOKUP(BX21,Assumptions!21:21,Assumptions!26:26)","v":0.57999999999999996},{"$f":"LOOKUP(BY21,Assumptions!21:21,Assumptions!26:26)","v":0.57999999999999996},{"$f":"LOOKUP(BZ21,Assumptions!21:21,Assumptions!26:26)","v":0.57999999999999996},{"$f":"LOOKUP(CA21,Assumptions!21:21,Assumptions!26:26)","v":0.57999999999999996},{"$f":"LOOKUP(CB21,Assumptions!21:21,Assumptions!26:26)","v":0.57999999999999996},{"$f":"LOOKUP(CC21,Assumptions!21:21,Assumptions!26:26)","v":0.57999999999999996},{"$f":"LOOKUP(CD21,Assumptions!21:21,Assumptions!26:26)","v":0.57999999999999996},{"$f":"LOOKUP(CE21,Assumptions!21:21,Assumptions!26:26)","v":0.57999999999999996},{"$f":"LOOKUP(CF21,Assumptions!21:21,Assumptions!26:26)","v":0.57999999999999996},{"$f":"LOOKUP(CG21,Assumptions!21:21,Assumptions!26:26)","v":0.57999999999999996},{"$f":"LOOKUP(CH21,Assumptions!21:21,Assumptions!26:26)","v":0.57999999999999996},{"$f":"LOOKUP(CI21,Assumptions!21:21,Assumptions!26:26)","v":0.57999999999999996},{"$f":"LOOKUP(CJ21,Assumptions!21:21,Assumptions!26:26)","v":0.57999999999999996},{"$f":"LOOKUP(CK21,Assumptions!21:21,Assumptions!26:26)","v":0.57999999999999996},{"$f":"LOOKUP(CL21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(CM21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(CN21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(CO21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(CP21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(CQ21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(CR21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(CS21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(CT21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(CU21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(CV21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(CW21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(CX21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(CY21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(CZ21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(DA21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(DB21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(DC21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(DD21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(DE21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(DF21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(DG21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(DH21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(DI21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(DJ21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(DK21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(DL21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(DM21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(DN21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(DO21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(DP21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(DQ21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(DR21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(DS21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(DT21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(DU21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(DV21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(DW21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(DX21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(DY21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(DZ21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(EA21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(EB21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(EC21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(ED21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(EE21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(EF21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(EG21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(EH21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(EI21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(EJ21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(EK21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(EL21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(EM21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(EN21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(EO21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(EP21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(EQ21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(ER21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(ES21,Assumptions!21:21,Assumptions!26:26)","v":0.55000000000000004},{"$f":"LOOKUP(ET21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(EU21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(EV21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(EW21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(EX21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(EY21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(EZ21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(FA21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(FB21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(FC21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(FD21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(FE21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(FF21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(FG21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(FH21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(FI21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(FJ21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(FK21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(FL21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(FM21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(FN21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(FO21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(FP21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(FQ21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(FR21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(FS21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(FT21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(FU21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(FV21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(FW21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(FX21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(FY21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(FZ21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(GA21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(GB21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(GC21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(GD21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(GE21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(GF21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(GG21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(GH21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(GI21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(GJ21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(GK21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(GL21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(GM21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(GN21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(GO21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(GP21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(GQ21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(GR21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(GS21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(GT21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(GU21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(GV21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(GW21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(GX21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(GY21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(GZ21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(HA21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(HB21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(HC21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(HD21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(HE21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(HF21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(HG21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(HH21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(HI21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(HJ21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(HK21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(HL21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(HM21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(HN21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(HO21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(HP21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(HQ21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(HR21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(HS21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(HT21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(HU21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(HV21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(HW21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(HX21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(HY21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(HZ21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(IA21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(IB21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(IC21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(ID21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(IE21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(IF21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(IG21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(IH21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(II21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(IJ21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(IK21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(IL21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(IM21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(IN21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(IO21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(IP21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(IQ21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(IR21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(IS21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(IT21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(IU21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(IV21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(IW21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(IX21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(IY21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(IZ21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(JA21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(JB21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(JC21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(JD21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(JE21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(JF21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(JG21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(JH21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(JI21,Assumptions!21:21,Assumptions!26:26)","v":0.5},{"$f":"LOOKUP(JJ21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(JK21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(JL21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(JM21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(JN21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(JO21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(JP21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(JQ21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(JR21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(JS21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(JT21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(JU21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(JV21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(JW21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(JX21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(JY21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(JZ21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(KA21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(KB21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(KC21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(KD21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(KE21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(KF21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(KG21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(KH21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(KI21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(KJ21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(KK21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(KL21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(KM21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(KN21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(KO21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(KP21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(KQ21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(KR21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(KS21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(KT21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(KU21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(KV21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(KW21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(KX21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(KY21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(KZ21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(LA21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(LB21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(LC21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(LD21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(LE21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(LF21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(LG21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(LH21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(LI21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(LJ21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(LK21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(LL21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(LM21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(LN21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(LO21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(LP21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(LQ21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(LR21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(LS21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(LT21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(LU21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(LV21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(LW21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(LX21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(LY21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(LZ21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(MA21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(MB21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(MC21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(MD21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(ME21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(MF21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(MG21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(MH21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(MI21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(MJ21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(MK21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(ML21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(MM21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(MN21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(MO21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(MP21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(MQ21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(MR21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(MS21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(MT21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(MU21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(MV21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(MW21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(MX21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(MY21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(MZ21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(NA21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(NB21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(NC21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(ND21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(NE21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(NF21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(NG21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(NH21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(NI21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(NJ21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(NK21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(NL21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(NM21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(NN21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(NO21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(NP21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(NQ21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(NR21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(NS21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(NT21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(NU21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(NV21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(NW21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(NX21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(NY21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(NZ21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(OA21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(OB21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(OC21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(OD21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(OE21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(OF21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(OG21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(OH21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(OI21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(OJ21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(OK21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(OL21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(OM21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(ON21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(OO21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(OP21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(OQ21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(OR21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(OS21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(OT21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(OU21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(OV21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(OW21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(OX21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(OY21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(OZ21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(PA21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(PB21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(PC21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(PD21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(PE21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(PF21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(PG21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(PH21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(PI21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(PJ21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(PK21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(PL21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(PM21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(PN21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(PO21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(PP21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(PQ21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(PR21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(PS21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(PT21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(PU21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(PV21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(PW21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(PX21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(PY21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(PZ21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(QA21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(QB21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(QC21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(QD21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(QE21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(QF21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(QG21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(QH21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(QI21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(QJ21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(QK21,Assumptions!21:21,Assumptions!26:26)","v":0.52},{"$f":"LOOKUP(QL21,Assumptions!21:21,Assumptions!26:26)","v":0.52}]
[]
[null,"Plant Availability"]
[null,null,"Forced Outages ",null,null,"Days","% Input",{"$f":"Assumptions!G35","v":0.01},null,null,null,{"$f":"$H$27*L22*L15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.44,7.2,{"$f":"$H$27*AR22*AR15","v":7.44},7.44,6.72,7.44,7.2,7.44,7.2,7.44,7.44,7.2,7.44,7.2,7.44,7.44,6.96,7.44,7.2,7.44,7.2,7.44,7.44,7.2,7.44,7.2,7.44,7.44,6.72,7.44,7.2,7.44,7.2,7.44,{"$f":"$H$27*BX22*BX15","v":7.44},7.2,7.44,7.2,7.44,7.44,6.72,7.44,7.2,7.44,7.2,7.44,7.44,7.2,7.44,7.2,7.44,7.44,6.72,7.44,7.2,7.44,7.2,7.44,7.44,7.2,7.44,7.2,7.44,7.44,6.96,7.44,{"$f":"$H$27*DD22*DD15","v":7.2},7.44,7.2,7.44,7.44,7.2,7.44,7.2,7.44,7.44,6.72,7.44,7.2,7.44,7.2,7.44,7.44,7.2,7.44,7.2,7.44,7.44,6.72,7.44,7.2,7.44,7.2,7.44,7.44,7.2,7.44,7.2,{"$f":"$H$27*EJ22*EJ15","v":7.44},7.44,6.72,7.44,7.2,7.44,7.2,7.44,7.44,7.2,7.44,7.2,7.44,7.44,6.96,7.44,7.2,7.44,7.2,7.44,7.44,7.2,7.44,7.2,7.44,7.44,6.72,7.44,7.2,7.44,7.2,7.44,{"$f":"$H$27*FP22*FP15","v":7.44},7.2,7.44,7.2,7.44,7.44,6.72,7.44,7.2,7.44,7.2,7.44,7.44,7.2,7.44,7.2,7.44,7.44,6.72,7.44,7.2,7.44,7.2,7.44,7.44,7.2,7.44,7.2,7.44,7.44,6.96,7.44,{"$f":"$H$27*GV22*GV15","v":7.2},7.44,7.2,7.44,7.44,7.2,7.44,7.2,{"$f":"$H$27*HD22*HD15","v":7.44},7.44,6.72,7.44,7.2,7.44,7.2,7.44,7.44,7.2,7.44,7.2,7.44,7.44,6.72,7.44,7.2,7.44,7.2,7.44,7.44,7.2,7.44,7.2,7.44,7.44,6.72,7.44,7.2,7.44,7.2,7.44,7.44,7.2,7.44,7.2,7.44,7.44,6.96,7.44,7.2,7.44,7.2,7.44,7.44,7.2,7.44,7.2,7.44,7.44,6.72,7.44,7.2,7.44,7.2,7.44,7.44,7.2,7.44,7.2,7.44,7.44,6.72,7.44,{"$f":"$H$27*JP22*JP15","v":7.2},7.44,7.2,7.44,7.44,7.2,7.44,7.2,7.44,7.44,6.72,7.44,7.2,7.44,7.2,7.44,7.44,7.2,7.44,7.2,7.44,7.44,6.96,7.44,7.2,7.44,7.2,7.44,7.44,7.2,7.44,7.2,7.44,7.44,6.72,7.44,7.2,7.44,7.2,7.44,7.44,7.2,7.44,7.2,7.44,7.44,6.72,7.44,7.2,7.44,7.2,7.44,7.44,7.2,7.44,7.2,7.44,7.44,6.72,7.44,7.2,7.44,7.2,7.44,{"$f":"$H$27*MB22*MB15","v":7.44},7.2,7.44,7.2,7.44,7.44,6.96,7.44,7.2,7.44,7.2,7.44,7.44,7.2,7.44,7.2,7.44,7.44,6.72,7.44,7.2,7.44,7.2,7.44,7.44,7.2,7.44,7.2,7.44,7.44,6.72,7.44,7.2,7.44,7.2,7.44,7.44,7.2,7.44,7.2,7.44,7.44,6.72,7.44,7.2,7.44,7.2,7.44,7.44,7.2,7.44,7.2,7.44,7.44,6.96,7.44,7.2,7.44,7.2,7.44,7.44,7.2,7.44,7.2,{"$f":"$H$27*ON22*ON15","v":7.44},7.44,6.72,7.44,7.2,7.44,7.2,7.44,7.44,7.2,7.44,7.2,7.44,7.44,6.72,7.44,7.2,7.44,7.2,7.44,7.44,7.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scheduled Outages",null,null,"Days","Days ",{"$f":"Assumptions!G31","v":10},null,null,null,{"$f":"$H$28*24*L37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$28*24*AR37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$28*24*BX37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$28*24*DD37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$28*24*EJ37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,240,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$28*24*FP37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$28*24*GV37","v":0},0,0,0,0,0,0,0,{"$f":"$H$28*24*HD37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$28*24*JP37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,240,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$28*24*MB37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$28*24*ON37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,240,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Unavailability ",null,null,"Days",null,null,null,null,null,{"$f":"SUM(L27:L28)","v":0},{"$f":"SUM(M27:M28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.44,7.2,7.44,7.44,6.72,7.44,7.2,7.44,7.2,7.44,7.44,7.2,7.44,7.2,7.44,7.44,6.96,7.44,7.2,7.44,7.2,7.44,7.44,7.2,7.44,7.2,7.44,7.44,6.72,7.44,7.2,7.44,7.2,7.44,7.44,{"$f":"SUM(BY27:BY28)","v":7.2},7.44,7.2,7.44,7.44,6.72,7.44,7.2,7.44,7.2,7.44,7.44,7.2,7.44,7.2,7.44,7.44,6.72,7.44,7.2,7.44,7.2,7.44,7.44,7.2,7.44,7.2,7.44,7.44,6.96,7.44,7.2,7.44,7.2,7.44,7.44,7.2,7.44,7.2,7.44,7.44,6.72,7.44,7.2,7.44,7.2,7.44,7.44,7.2,7.44,7.2,7.44,7.44,6.72,7.44,7.2,7.44,7.2,7.44,7.44,7.2,7.44,7.2,7.44,{"$f":"SUM(EK27:EK28)","v":7.44},6.72,7.44,7.2,7.44,7.2,7.44,7.44,7.2,7.44,7.2,7.44,7.44,6.96,7.44,7.2,7.44,7.2,7.44,7.44,247.2,7.44,7.2,7.44,7.44,6.72,7.44,7.2,7.44,7.2,7.44,7.44,7.2,7.44,7.2,7.44,7.44,6.72,7.44,7.2,7.44,7.2,7.44,7.44,7.2,7.44,7.2,7.44,7.44,6.72,7.44,7.2,7.44,7.2,7.44,7.44,7.2,7.44,7.2,7.44,7.44,6.96,7.44,7.2,{"$f":"SUM(GW27:GW28)","v":7.44},7.2,7.44,7.44,7.2,7.44,7.2,{"$f":"SUM(HD27:HD28)","v":7.44},7.44,6.72,7.44,7.2,7.44,7.2,7.44,7.44,7.2,7.44,7.2,7.44,7.44,6.72,7.44,7.2,7.44,7.2,7.44,7.44,7.2,7.44,7.2,7.44,7.44,6.72,7.44,7.2,7.44,7.2,7.44,7.44,7.2,7.44,7.2,7.44,7.44,6.96,7.44,7.2,7.44,7.2,7.44,7.44,7.2,7.44,7.2,7.44,7.44,6.72,7.44,7.2,7.44,7.2,7.44,7.44,7.2,7.44,7.2,7.44,7.44,6.72,7.44,{"$f":"SUM(JP27:JP28)","v":7.2},7.44,7.2,7.44,7.44,7.2,7.44,7.2,7.44,7.44,6.72,7.44,7.2,7.44,7.2,7.44,7.44,247.2,7.44,7.2,7.44,7.44,6.96,7.44,7.2,7.44,7.2,7.44,7.44,7.2,7.44,7.2,7.44,7.44,6.72,7.44,7.2,7.44,7.2,7.44,7.44,7.2,7.44,7.2,7.44,7.44,6.72,7.44,7.2,7.44,7.2,7.44,7.44,7.2,7.44,7.2,7.44,7.44,6.72,7.44,7.2,7.44,7.2,7.44,{"$f":"SUM(MB27:MB28)","v":7.44},7.2,7.44,7.2,7.44,7.44,6.96,7.44,7.2,7.44,7.2,7.44,7.44,7.2,7.44,7.2,7.44,7.44,6.72,7.44,7.2,7.44,7.2,7.44,7.44,7.2,7.44,7.2,7.44,7.44,6.72,7.44,7.2,7.44,7.2,7.44,7.44,7.2,7.44,7.2,7.44,7.44,6.72,7.44,7.2,7.44,7.2,7.44,7.44,7.2,7.44,7.2,7.44,7.44,6.96,7.44,7.2,7.44,7.2,7.44,7.44,7.2,7.44,7.2,{"$f":"SUM(ON27:ON28)","v":7.44},7.44,6.72,7.44,7.2,7.44,7.2,7.44,7.44,7.2,7.44,7.2,7.44,7.44,6.72,7.44,7.2,247.44,7.2,7.44,7.44,7.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Unavailability Percentage",null,null,"%",null,null,null,null,null,{"$f":"IF(L22,L29/L22)","v":0},{"$f":"IF(M22,M29/M22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.01,0.01,{"$f":"IF(AR22,AR29/AR22)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"IF(BX22,BX29/BX22)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"IF(DD22,DD29/DD22)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"IF(EJ22,EJ29/EJ22)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.34333333333333332,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"IF(FP22,FP29/FP22)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"IF(GV22,GV29/GV22)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"IF(HD22,HD29/HD22)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"IF(JP22,JP29/JP22)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.34333333333333332,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"IF(MB22,MB29/MB22)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"IF(ON22,ON29/ON22)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.33258064516129032,0.01,0.01,0.01,0.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net Capacity Factor after Availability",null,"%",null,null,null,null,null,{"$f":"L24*(1-L30)","v":0},{"$f":"M24*(1-M30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.57419999999999993,0.57419999999999993,0.57419999999999993,0.57419999999999993,0.57419999999999993,0.57419999999999993,0.57419999999999993,0.57419999999999993,0.57419999999999993,0.57419999999999993,0.57419999999999993,0.57419999999999993,0.57419999999999993,0.57419999999999993,0.57419999999999993,0.57419999999999993,0.57419999999999993,0.57419999999999993,0.57419999999999993,0.57419999999999993,0.57419999999999993,0.57419999999999993,0.57419999999999993,0.57419999999999993,0.57419999999999993,0.57419999999999993,0.57419999999999993,0.57419999999999993,0.57419999999999993,0.57419999999999993,0.57419999999999993,0.57419999999999993,0.57419999999999993,0.57419999999999993,0.57419999999999993,{"$f":"BY24*(1-BY30)","v":0.57419999999999993},0.57419999999999993,0.57419999999999993,0.57419999999999993,0.57419999999999993,0.57419999999999993,0.57419999999999993,0.57419999999999993,0.57419999999999993,0.57419999999999993,0.57419999999999993,0.57419999999999993,0.57419999999999993,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,{"$f":"EK24*(1-EK30)","v":0.54449999999999998},0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.54449999999999998,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.32833333333333337,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,{"$f":"GW24*(1-GW30)","v":0.495},0.495,0.495,0.495,0.495,0.495,0.495,{"$f":"HD24*(1-HD30)","v":0.495},0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.495,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,{"$f":"JP24*(1-JP30)","v":0.51480000000000004},0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.3414666666666667,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,{"$f":"MB24*(1-MB30)","v":0.51480000000000004},0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,{"$f":"ON24*(1-ON30)","v":0.51480000000000004},0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.34705806451612908,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.51480000000000004,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52]
[]
[null,"Plant Operation"]
[null,null,"Hours of Operation",null,null,"Hours",null,null,null,null,null,{"$f":"L22*L31","v":0},{"$f":"M22*M31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,427.20479999999998,413.42399999999998,427.20479999999998,427.20479999999998,385.86239999999998,427.20479999999998,413.42399999999998,427.20479999999998,413.42399999999998,427.20479999999998,427.20479999999998,413.42399999999998,427.20479999999998,413.42399999999998,427.20479999999998,427.20479999999998,399.64319999999998,427.20479999999998,413.42399999999998,427.20479999999998,413.42399999999998,427.20479999999998,427.20479999999998,413.42399999999998,427.20479999999998,413.42399999999998,427.20479999999998,427.20479999999998,385.86239999999998,427.20479999999998,413.42399999999998,427.20479999999998,413.42399999999998,427.20479999999998,427.20479999999998,{"$f":"BY22*BY31","v":413.42399999999998},427.20479999999998,413.42399999999998,427.20479999999998,427.20479999999998,385.86239999999998,427.20479999999998,413.42399999999998,427.20479999999998,413.42399999999998,427.20479999999998,427.20479999999998,413.42399999999998,405.108,392.03999999999996,405.108,405.108,365.904,405.108,392.03999999999996,405.108,392.03999999999996,405.108,405.108,392.03999999999996,405.108,392.03999999999996,405.108,405.108,378.97199999999998,405.108,392.03999999999996,405.108,392.03999999999996,405.108,405.108,392.03999999999996,405.108,392.03999999999996,405.108,405.108,365.904,405.108,392.03999999999996,405.108,392.03999999999996,405.108,405.108,392.03999999999996,405.108,392.03999999999996,405.108,405.108,365.904,405.108,392.03999999999996,405.108,392.03999999999996,405.108,405.108,392.03999999999996,405.108,392.03999999999996,405.108,{"$f":"EK22*EK31","v":405.108},365.904,405.108,392.03999999999996,405.108,392.03999999999996,405.108,405.108,392.03999999999996,368.28,356.4,368.28,368.28,344.52,368.28,356.4,368.28,356.4,368.28,368.28,236.40000000000003,368.28,356.4,368.28,368.28,332.64,368.28,356.4,368.28,356.4,368.28,368.28,356.4,368.28,356.4,368.28,368.28,332.64,368.28,356.4,368.28,356.4,368.28,368.28,356.4,368.28,356.4,368.28,368.28,332.64,368.28,356.4,368.28,356.4,368.28,368.28,356.4,368.28,356.4,368.28,368.28,344.52,368.28,356.4,{"$f":"GW22*GW31","v":368.28},356.4,368.28,368.28,356.4,368.28,356.4,368.28,368.28,332.64,368.28,356.4,368.28,356.4,368.28,368.28,356.4,368.28,356.4,368.28,368.28,332.64,368.28,356.4,368.28,356.4,368.28,368.28,356.4,368.28,356.4,368.28,368.28,332.64,368.28,356.4,368.28,356.4,368.28,368.28,356.4,368.28,356.4,368.28,368.28,344.52,368.28,356.4,368.28,356.4,368.28,368.28,356.4,368.28,356.4,368.28,368.28,332.64,368.28,356.4,368.28,356.4,368.28,368.28,{"$f":"JI22*JI31","v":356.4},383.01120000000003,370.65600000000001,383.01120000000003,383.01120000000003,345.94560000000001,383.01120000000003,370.65600000000001,383.01120000000003,370.65600000000001,383.01120000000003,383.01120000000003,370.65600000000001,383.01120000000003,370.65600000000001,383.01120000000003,383.01120000000003,345.94560000000001,383.01120000000003,370.65600000000001,383.01120000000003,370.65600000000001,383.01120000000003,383.01120000000003,245.85600000000002,383.01120000000003,370.65600000000001,383.01120000000003,383.01120000000003,358.30080000000004,383.01120000000003,370.65600000000001,383.01120000000003,370.65600000000001,383.01120000000003,383.01120000000003,370.65600000000001,383.01120000000003,370.65600000000001,383.01120000000003,383.01120000000003,345.94560000000001,383.01120000000003,370.65600000000001,383.01120000000003,370.65600000000001,383.01120000000003,383.01120000000003,370.65600000000001,383.01120000000003,370.65600000000001,383.01120000000003,383.01120000000003,345.94560000000001,383.01120000000003,370.65600000000001,383.01120000000003,370.65600000000001,383.01120000000003,383.01120000000003,370.65600000000001,383.01120000000003,370.65600000000001,383.01120000000003,{"$f":"LU22*LU31","v":383.01120000000003},345.94560000000001,383.01120000000003,370.65600000000001,383.01120000000003,370.65600000000001,383.01120000000003,383.01120000000003,370.65600000000001,383.01120000000003,370.65600000000001,383.01120000000003,383.01120000000003,358.30080000000004,383.01120000000003,370.65600000000001,383.01120000000003,370.65600000000001,383.01120000000003,383.01120000000003,370.65600000000001,383.01120000000003,370.65600000000001,383.01120000000003,383.01120000000003,345.94560000000001,383.01120000000003,370.65600000000001,383.01120000000003,370.65600000000001,383.01120000000003,383.01120000000003,370.65600000000001,383.01120000000003,370.65600000000001,383.01120000000003,383.01120000000003,345.94560000000001,383.01120000000003,370.65600000000001,383.01120000000003,370.65600000000001,383.01120000000003,383.01120000000003,370.65600000000001,383.01120000000003,370.65600000000001,383.01120000000003,383.01120000000003,345.94560000000001,383.01120000000003,370.65600000000001,383.01120000000003,370.65600000000001,383.01120000000003,383.01120000000003,370.65600000000001,383.01120000000003,370.65600000000001,383.01120000000003,383.01120000000003,358.30080000000004,383.01120000000003,370.65600000000001,{"$f":"OG22*OG31","v":383.01120000000003},370.65600000000001,383.01120000000003,383.01120000000003,370.65600000000001,383.01120000000003,370.65600000000001,383.01120000000003,383.01120000000003,345.94560000000001,383.01120000000003,370.65600000000001,383.01120000000003,370.65600000000001,383.01120000000003,383.01120000000003,370.65600000000001,383.01120000000003,370.65600000000001,383.01120000000003,383.01120000000003,345.94560000000001,383.01120000000003,370.65600000000001,258.21120000000002,370.65600000000001,383.01120000000003,383.01120000000003,370.65600000000001,386.88,374.40000000000003,386.88,386.88,349.44,386.88,374.40000000000003,386.88,374.40000000000003,386.88,386.88,374.40000000000003,386.88,374.40000000000003,386.88,386.88,361.92,386.88,374.40000000000003,386.88,374.40000000000003,386.88,386.88,374.40000000000003,386.88,374.40000000000003,386.88,386.88,349.44]
[null,null,"Accumulated Hours of Operation",null,null,"Hours",null,null,null,null,null,{"$f":"K35+L34","v":0},{"$f":"L35+M34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,427.20479999999998,840.62879999999996,1267.8335999999999,1695.0383999999999,2080.9007999999999,2508.1055999999999,2921.5295999999998,3348.7343999999998,3762.1583999999998,4189.3631999999998,4616.5679999999993,5029.9919999999993,5457.1967999999997,5870.6207999999997,6297.8256000000001,6725.0303999999996,7124.6736000000001,7551.8783999999996,7965.3023999999996,8392.5072,8805.9311999999991,9233.1359999999986,9660.3407999999981,10073.764799999997,10500.969599999997,10914.393599999996,11341.598399999995,11768.803199999995,12154.665599999995,12581.870399999994,12995.294399999995,13422.499199999995,13835.923199999994,14263.127999999993,14690.332799999993,{"$f":"BX35+BY34","v":15103.756799999992},15530.961599999991,15944.385599999991,16371.59039999999,16798.79519999999,17184.657599999991,17611.862399999991,18025.28639999999,18452.491199999989,18865.915199999989,19293.119999999988,19720.324799999988,20133.748799999987,20538.856799999987,20930.896799999988,21336.004799999988,21741.112799999988,22107.016799999987,22512.124799999987,22904.164799999988,23309.272799999988,23701.312799999989,24106.420799999989,24511.528799999989,24903.56879999999,25308.67679999999,25700.716799999991,26105.824799999991,26510.932799999991,26889.904799999993,27295.012799999993,27687.052799999994,28092.160799999994,28484.200799999995,28889.308799999995,29294.416799999995,29686.456799999996,30091.564799999996,30483.604799999997,30888.712799999998,31293.820799999998,31659.724799999996,32064.832799999996,32456.872799999997,32861.980799999998,33254.020799999998,33659.128799999999,34064.236799999999,34456.2768,34861.3848,35253.424800000001,35658.532800000001,36063.640800000001,36429.544800000003,36834.652800000003,37226.692800000004,37631.800800000005,38023.840800000005,38428.948800000006,38834.056800000006,39226.096800000007,39631.204800000007,40023.244800000008,40428.352800000008,{"$f":"EJ35+EK34","v":40833.460800000008},41199.36480000001,41604.47280000001,41996.512800000011,42401.620800000012,42793.660800000012,43198.768800000013,43603.876800000013,43995.916800000014,44364.196800000012,44720.596800000014,45088.876800000013,45457.156800000012,45801.676800000008,46169.956800000007,46526.356800000009,46894.636800000007,47251.036800000009,47619.316800000008,47987.596800000007,48223.996800000008,48592.276800000007,48948.676800000008,49316.956800000007,49685.236800000006,50017.876800000005,50386.156800000004,50742.556800000006,51110.836800000005,51467.236800000006,51835.516800000005,52203.796800000004,52560.196800000005,52928.476800000004,53284.876800000005,53653.156800000004,54021.436800000003,54354.076800000003,54722.356800000001,55078.756800000003,55447.036800000002,55803.436800000003,56171.716800000002,56539.996800000001,56896.396800000002,57264.676800000001,57621.076800000003,57989.356800000001,58357.6368,58690.2768,59058.556799999998,59414.9568,59783.236799999999,60139.6368,60507.916799999999,60876.196799999998,61232.596799999999,61600.876799999998,61957.2768,62325.556799999998,62693.836799999997,63038.356799999994,63406.636799999993,63763.036799999994,{"$f":"GV35+GW34","v":64131.316799999993},64487.716799999995,64855.996799999994,65224.276799999992,65580.676799999987,65948.956799999985,66305.35679999998,{"$f":"HC35+HD34","v":66673.636799999978},67041.916799999977,67374.556799999977,67742.836799999975,68099.23679999997,68467.516799999968,68823.916799999963,69192.196799999962,69560.47679999996,69916.876799999955,70285.156799999953,70641.556799999948,71009.836799999946,71378.116799999945,71710.756799999945,72079.036799999943,72435.436799999938,72803.716799999936,73160.116799999931,73528.396799999929,73896.676799999928,74253.076799999923,74621.356799999921,74977.756799999916,75346.036799999914,75714.316799999913,76046.956799999913,76415.236799999911,76771.636799999906,77139.916799999904,77496.316799999899,77864.596799999897,78232.876799999896,78589.27679999989,78957.556799999889,79313.956799999884,79682.236799999882,80050.516799999881,80395.036799999885,80763.316799999884,81119.716799999878,81487.996799999877,81844.396799999871,82212.67679999987,82580.956799999869,82937.356799999863,83305.636799999862,83662.036799999856,84030.316799999855,84398.596799999854,84731.236799999853,85099.516799999852,85455.916799999846,85824.196799999845,86180.596799999839,86548.876799999838,86917.156799999837,87273.556799999831,87656.567999999825,88027.223999999827,88410.235199999821,88793.246399999814,89139.191999999821,89522.203199999814,{"$f":"JO35+JP34","v":89892.859199999817},90275.870399999811,90646.526399999813,91029.537599999807,91412.5487999998,91783.204799999803,92166.215999999797,92536.871999999799,92919.883199999793,93302.894399999786,93648.839999999793,94031.851199999786,94402.507199999789,94785.518399999783,95156.174399999785,95539.185599999779,95922.196799999772,96168.052799999772,96551.063999999766,96921.719999999768,97304.731199999762,97687.742399999755,98046.043199999753,98429.054399999746,98799.710399999749,99182.721599999742,99553.377599999745,99936.388799999739,100319.39999999973,100690.05599999973,101073.06719999973,101443.72319999973,101826.73439999972,102209.74559999972,102555.69119999972,102938.70239999972,103309.35839999972,103692.36959999971,104063.02559999972,104446.03679999971,104829.0479999997,105199.70399999971,105582.7151999997,105953.3711999997,106336.3823999997,106719.39359999969,107065.3391999997,107448.35039999969,107819.00639999969,108202.01759999969,108572.67359999969,108955.68479999968,109338.69599999968,109709.35199999968,110092.36319999967,110463.01919999968,110846.03039999967,111229.04159999966,111574.98719999967,111957.99839999966,112328.65439999966,112711.66559999966,113082.32159999966,113465.33279999965,{"$f":"MA35+MB34","v":113848.34399999965},114218.99999999965,114602.01119999964,114972.66719999965,115355.67839999964,115738.68959999963,116096.99039999963,116480.00159999962,116850.65759999963,117233.66879999962,117604.32479999962,117987.33599999962,118370.34719999961,118741.00319999961,119124.01439999961,119494.67039999961,119877.6815999996,120260.6927999996,120606.6383999996,120989.6495999996,121360.3055999996,121743.31679999959,122113.9727999996,122496.98399999959,122879.99519999958,123250.65119999959,123633.66239999958,124004.31839999958,124387.32959999958,124770.34079999957,125116.28639999958,125499.29759999957,125869.95359999957,126252.96479999957,126623.62079999957,127006.63199999956,127389.64319999955,127760.29919999956,128143.31039999955,128513.96639999955,128896.97759999955,129279.98879999954,129625.93439999955,130008.94559999954,130379.60159999954,130762.61279999954,131133.26879999953,131516.27999999953,131899.29119999954,132269.94719999953,132652.95839999954,133023.61439999953,133406.62559999953,133789.63679999954,134147.93759999954,134530.94879999955,134901.60479999954,135284.61599999954,135655.27199999953,136038.28319999954,136421.29439999955,136791.95039999954,137174.96159999954,137545.61759999953,{"$f":"OM35+ON34","v":137928.62879999954},138311.63999999955,138657.58559999955,139040.59679999956,139411.25279999955,139794.26399999956,140164.91999999955,140547.93119999956,140930.94239999956,141301.59839999955,141684.60959999956,142055.26559999955,142438.27679999956,142821.28799999956,143167.23359999957,143550.24479999958,143920.90079999957,144179.11199999956,144549.76799999955,144932.77919999955,145315.79039999956,145686.44639999955,146073.32639999955,146447.72639999955,146834.60639999955,147221.48639999956,147570.92639999956,147957.80639999956,148332.20639999956,148719.08639999956,149093.48639999956,149480.36639999956,149867.24639999957,150241.64639999956,150628.52639999957,151002.92639999956,151389.80639999956,151776.68639999957,152138.60639999958,152525.48639999959,152899.88639999958,153286.76639999959,153661.16639999958,154048.04639999958,154434.92639999959,154809.32639999958,155196.20639999959,155570.60639999958,155957.48639999959,156344.36639999959,156693.80639999959]
[null,null,"Remaining Hours ",null,null,"Hours","Sch Mnt",{"$f":"Assumptions!G30","v":48000},null,null,null,{"$f":"MOD(K35+K34,$H$36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,854.40959999999995,{"$f":"MOD(AQ35+AQ34,$H$36)","v":1254.0527999999999},1695.0383999999999,2122.2431999999999,2466.7631999999999,2935.3103999999998,3334.9535999999998,3775.9391999999998,4175.5823999999993,4616.5679999999993,5043.7727999999988,5443.4159999999993,5884.4015999999992,6284.0447999999997,6725.0303999999996,7152.2351999999992,7524.3168000000005,7979.0831999999991,8378.7263999999996,8819.7119999999995,9219.3551999999981,9660.3407999999981,10087.545599999998,10487.188799999996,10928.174399999996,11327.817599999995,11768.803199999995,12196.007999999994,12540.527999999995,13009.075199999994,13408.718399999994,13849.703999999994,14249.347199999993,{"$f":"MOD(BW35+BW34,$H$36)","v":14690.332799999993},15117.537599999992,15517.180799999991,15958.166399999991,16357.80959999999,16798.79519999999,17225.999999999989,17570.51999999999,18039.06719999999,18438.710399999989,18879.695999999989,19279.339199999988,19720.324799999988,20147.529599999987,20547.172799999986,20943.964799999987,21322.936799999989,21741.112799999988,22146.220799999988,22472.920799999985,22917.232799999987,23296.204799999989,23714.380799999988,24093.35279999999,24511.528799999989,24916.636799999989,25295.608799999991,25713.78479999999,26092.756799999992,26510.932799999991,26916.040799999992,27268.876799999995,{"$f":"MOD(DC35+DC34,$H$36)","v":27700.120799999993},28079.092799999995,28497.268799999994,28876.240799999996,29294.416799999995,29699.524799999996,30078.496799999997,30496.672799999997,30875.644799999998,31293.820799999998,31698.928799999998,32025.628799999995,32469.940799999997,32848.912799999998,33267.088799999998,33646.060799999999,34064.236799999999,34469.344799999999,34848.316800000001,35266.4928,35645.464800000002,36063.640800000001,36468.748800000001,36795.448800000006,37239.760800000004,37618.732800000005,38036.908800000005,38415.880800000006,38834.056800000006,39239.164800000006,39618.136800000007,40036.312800000007,{"$f":"MOD(EI35+EI34,$H$36)","v":40415.284800000009},40833.460800000008,41238.568800000008,41565.268800000013,42009.580800000011,42388.552800000012,42806.728800000012,43185.700800000013,43603.876800000013,44008.984800000013,44387.956800000014,44732.476800000011,45076.996800000015,45457.156800000012,45825.43680000001,46146.196800000005,46538.236800000006,46882.75680000001,47262.916800000006,47607.43680000001,47987.596800000007,355.87680000000546,460.39680000000953,960.55680000000575,1305.0768000000098,1685.236800000006,2053.5168000000049,2350.5168000000049,2754.4368000000031,3098.9568000000072,3479.1168000000034,3823.6368000000075,{"$f":"MOD(FO35+FO34,$H$36)","v":4203.7968000000037},4572.0768000000025,4916.5968000000066,5296.7568000000028,5641.2768000000069,6021.4368000000031,6389.716800000002,6686.716800000002,7090.6368000000002,7435.1568000000043,7815.3168000000005,8159.8368000000046,8539.9968000000008,8908.2767999999996,9252.7968000000037,9632.9567999999999,9977.476800000004,10357.6368,10725.916799999999,11022.916799999999,11426.836799999997,11771.356800000001,12151.516799999998,12496.036800000002,12876.196799999998,13244.476799999997,13588.996800000001,13969.156799999997,14313.676800000001,14693.836799999997,15062.116799999996,15382.876799999991,{"$f":"MOD(GU35+GU34,$H$36)","v":15774.916799999992},16119.436799999996,16499.596799999992,16844.116799999996,17224.276799999992,17592.556799999991,17937.076799999981,18317.236799999984,{"$f":"MOD(HC35+HC34,$H$36)","v":18661.756799999974},19041.916799999977,19410.196799999976,19707.196799999976,20111.116799999974,20455.636799999964,20835.796799999967,21180.316799999957,21560.47679999996,21928.756799999959,22273.276799999949,22653.436799999952,22997.956799999942,23378.116799999945,23746.396799999944,24043.396799999944,24447.316799999942,24791.836799999932,25171.996799999935,25516.516799999925,25896.676799999928,26264.956799999927,26609.476799999917,26989.63679999992,27334.15679999991,27714.316799999913,28082.596799999912,28379.596799999912,28783.51679999991,29128.0367999999,29508.196799999903,29852.716799999893,30232.876799999896,30601.156799999895,30945.676799999885,31325.836799999888,31670.356799999878,32050.516799999881,32418.79679999988,32739.556799999889,33131.596799999883,33476.116799999872,33856.276799999876,34200.796799999865,34580.956799999869,34949.236799999868,35293.756799999857,35673.916799999861,36018.43679999985,36398.596799999854,36766.876799999853,37063.876799999853,37467.796799999851,37812.31679999984,38192.476799999844,38536.996799999833,38917.156799999837,39285.436799999836,39629.956799999825,40039.579199999818,40397.87999999983,40793.246399999814,41176.257599999808,41485.137599999827,{"$f":"MOD(JO35+JO34,$H$36)","v":41905.214399999808},42263.51519999982,42658.881599999804,43017.182399999816,43412.5487999998,43795.559999999794,44153.860799999806,44549.22719999979,44907.527999999802,45302.894399999786,45685.90559999978,45994.785599999799,46414.86239999978,46773.163199999792,47168.529599999776,47526.830399999788,47922.196799999772,305.20799999976589,413.90879999977187,934.07519999975921,1292.375999999771,1687.7423999997554,2070.753599999749,2404.3439999997499,2812.0655999997398,3170.3663999997516,3565.732799999736,3924.0335999997478,4319.3999999997322,4702.4111999997258,5060.7119999997376,5456.078399999722,5814.3791999997338,6209.7455999997183,6592.7567999997118,6901.636799999731,7321.7135999997117,7680.0143999997235,8075.380799999708,8433.6815999997198,8829.0479999997042,9212.0591999996977,9570.3599999997095,9965.726399999694,10324.027199999706,10719.39359999969,11102.404799999684,11411.284799999703,11831.361599999684,12189.662399999695,12585.02879999968,12943.329599999692,13338.695999999676,13721.70719999967,14080.007999999681,14475.374399999666,14833.675199999678,15229.041599999662,15612.052799999656,15920.932799999675,16341.009599999656,16699.310399999667,17094.676799999652,17452.977599999664,{"$f":"MOD(MA35+MA34,$H$36)","v":17848.343999999648},18231.355199999642,18589.655999999653,18985.022399999638,19343.32319999965,19738.689599999634,20121.700799999628,20455.291199999629,20863.012799999618,21221.31359999963,21616.679999999615,21974.980799999626,22370.347199999611,22753.358399999604,23111.659199999616,23507.025599999601,23865.326399999612,24260.692799999597,24643.70399999959,24952.58399999961,25372.66079999959,25730.961599999602,26126.327999999587,26484.628799999598,26879.995199999583,27263.006399999576,27621.307199999588,28016.673599999573,28374.974399999584,28770.340799999569,29153.351999999562,29462.231999999582,29882.308799999562,30240.609599999574,30635.975999999559,30994.27679999957,31389.643199999555,31772.654399999548,32130.95519999956,32526.321599999545,32884.622399999556,33279.988799999541,33662.999999999534,33971.879999999554,34391.956799999534,34750.257599999546,35145.623999999545,35503.924799999513,35899.291199999541,36282.302399999549,36640.603199999518,37035.969599999546,37394.270399999514,37789.636799999542,38172.64799999955,38506.238399999536,38913.959999999555,39272.260799999523,39667.627199999552,40025.92799999952,40421.294399999548,40804.305599999556,41162.606399999524,41557.972799999552,{"$f":"MOD(OM35+OM34,$H$36)","v":41916.27359999952},42311.639999999548,42694.651199999556,43003.531199999561,43423.607999999571,43781.908799999539,44177.275199999567,44535.575999999535,44930.942399999563,45313.953599999571,45672.25439999954,46067.620799999568,46425.921599999536,46821.287999999564,47204.299199999572,47513.179199999577,47933.255999999586,291.55679999955464,437.3231999995478,920.42399999953341,1315.7903999995615,1698.8015999995696,2057.1023999995377,2460.2063999995589,2822.1263999995426,3221.4863999995578,3608.3663999995624,3920.3663999995624,4344.6863999995694,4706.6063999995531,5105.9663999995682,5467.8863999995519,5867.2463999995671,6254.1263999995717,6616.0463999995554,7015.4063999995706,7377.3263999995543,7776.6863999995694,8163.5663999995741,8500.526399999595,8912.3663999995915,9274.2863999995752,9673.6463999995904,10035.566399999574,10434.926399999589,10821.806399999594,11183.726399999578,11583.086399999593,11945.006399999576,12344.366399999592,12731.246399999596]
[null,null,"Maintenance Switch ",null,null,null,null,null,null,null,null,{"$f":"L36<K36","v":false},{"$f":"M36<L36","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BY36<BX36","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EK36<EJ36","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GW36<GV36","v":false},false,false,false,false,false,false,{"$f":"HD36<HC36","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JP36<JO36","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"MB36<MA36","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"ON36<OM36","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Adjustment for Capacity Degradation"]
[null,null,"Capacity Degradation Percent",null,null,"%",{"$f":"Assumptions!G14","v":1.2263986986325026E-3},null,null,null,null,{"$f":"(1-$G$40*L15)^(1/L5)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,{"$f":"(1-$G$40*BX15)^(1/BX5)-1","v":-1.0225738310232213E-4},-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,{"$f":"(1-$G$40*EJ15)^(1/EJ5)-1","v":-1.0225738310232213E-4},-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,{"$f":"(1-$G$40*GV15)^(1/GV5)-1","v":-1.0225738310232213E-4},-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,{"$f":"(1-$G$40*JH15)^(1/JH5)-1","v":-1.0225738310232213E-4},-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,{"$f":"(1-$G$40*LT15)^(1/LT5)-1","v":-1.0225738310232213E-4},-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,{"$f":"(1-$G$40*OF15)^(1/OF5)-1","v":-1.0225738310232213E-4},-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,-1.0225738310232213E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Recovery Factor",null,null,"%",{"$f":"Assumptions!G33","v":0.97499999999999998},null,null,null,null,{"$f":"$G$41*L37*(1-K42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$41*AR37*(1-AQ42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$41*BX37*(1-BW42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$41*DD37*(1-DC42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$41*EJ37*(1-EI42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1793117289530433E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$41*FP37*(1-FO42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$41*GV37*(1-GU42)","v":0},0,0,0,0,0,0,0,{"$f":"$G$41*HD37*(1-HC42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$41*JP37*(1-JO42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3265297593394289E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$41*MB37*(1-MA42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$41*ON37*(1-OM42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2908148717762077E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Degradation Index",null,null,"Index",null,null,null,null,1,{"$f":"IF(L37,K42+L41,K42*(1+L40))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.99989774261689768,0.99979549569036774,{"$f":"IF(AR37,AQ42+AR41,AQ42*(1+AR40))","v":0.99969325921934094},0.99959103320274811,0.99948881763952024,0.9993866125285884,0.99928441786888378,0.99918223365933756,0.99908005989888127,0.99897789658644631,0.99887574372096433,0.99877360130136705,0.99867146932658635,0.99856934779555406,0.99846723670720228,0.99836513606046318,0.99826304585426906,0.99816096608755223,0.9980588967592452,0.9979568378682806,0.99785478941359107,0.99775275139410957,0.99765072380876885,0.99754870665650197,0.99744669993624213,0.99734470364692263,0.99724271778747675,0.99714074235683792,0.99703877735393975,0.996936822777716,0.99683487862710041,0.99673294490102693,0.99663102159842953,0.9965291087182423,{"$f":"IF(BX37,BW42+BX41,BW42*(1+BX40))","v":0.99642720625939951},0.99632531422083548,0.9962234326014846,0.99612156140028152,0.99601970061616096,0.99591785024805757,0.9958160102949063,0.99571418075564211,0.99561236162920019,0.99551055291451562,0.9954087546105238,0.99530696671616015,0.99520518923036028,0.99510342215205971,0.99500166548019431,0.9948999192136998,0.99479818335151227,0.99469645789256778,0.99459474283580251,0.99449303818015278,0.99439134392455497,0.99428966006794561,0.99418798660926133,0.99408632354743887,0.99398467088141507,0.9938830286101269,0.99378139673251142,0.99367977524750584,0.99357816415404732,0.99347656345107327,0.99337497313752132,0.99327339321232899,{"$f":"IF(DD37,DC42+DD41,DC42*(1+DD40))","v":0.99317182367443391},0.99307026452277403,0.9929687157562872,0.9928671773739115,0.992765649374585,0.9926641317572461,0.9925626245208331,0.9924611276642844,0.99235964118653863,0.99225816508653453,0.99215669936321083,0.99205524401550649,0.99195379904236047,0.99185236444271196,0.99175094021550025,0.99164952635966452,0.99154812287414429,0.99144672975787917,0.99134534700980881,0.99124397462887293,0.99114261261401149,0.99104126096416434,0.99093991967827166,0.99083858875527375,0.99073726819411079,0.99063595799372328,0.99053465815305175,0.99043336867103682,0.99033208954661933,0.99023082077874003,0.99012956236633998,0.99002831430836014,{"$f":"IF(EJ37,EI42+EJ41,EI42*(1+EJ40))","v":0.9899270766037418},0.98982584925142614,0.98972463225035467,0.98962342559946881,0.98952222929771028,0.9894210433440207,0.98931986773734193,0.98921870247661592,0.98911754756078474,0.98901640298879057,0.98891526875957569,0.98881414487208241,0.98871303132525323,0.98861192811803078,0.98851083524935768,0.98840975271817677,0.98830868052343102,0.98820761866406337,0.98810656713901701,0.98800552594723512,0.98790449508766109,0.99969761237719157,0.99959538591545627,0.99949316990713144,0.99939096435114805,0.99928876924643739,0.99918658459193066,0.99908441038655937,0.99898224662925494,0.998880093318949,0.99877795045457318,0.99867581803505945,{"$f":"IF(FP37,FO42+FP41,FO42*(1+FP40))","v":0.99857369605933965},0.99847158452634577,0.99836948343501009,0.9982673927842648,0.99816531257304231,0.99806324280027503,0.99796118346489571,0.99785913456583686,0.99775709610203145,0.99765506807241233,0.99755305047591247,0.99745104331146506,0.99734904657800338,0.99724706027446075,0.99714508439977056,0.99704311895286646,0.99694116393268217,0.99683921933815145,0.99673728516820814,0.99663536142178633,0.99653344809782007,0.99643154519524368,0.99632965271299145,0.99622777064999779,0.99612589900519721,0.99602403777752446,0.99592218696591428,0.99582034656930163,0.99571851658662136,0.99561669701680866,0.99551488785879871,0.99541308911152682,{"$f":"IF(GV37,GU42+GV41,GU42*(1+GV40))","v":0.99531130077392849},0.99520952284493913,0.99510775532349449,0.99500599820853031,0.99490425149898243,0.99480251519378682,0.99470078929187944,0.99459907379219659,{"$f":"IF(HD37,HC42+HD41,HC42*(1+HD40))","v":0.99449736869367455},0.99439567399524975,0.99429398969585869,0.99419231579443801,0.99409065228992444,0.99398899918125483,0.99388735646736603,0.99378572414719524,0.99368410221967951,0.99358249068375615,0.99348088953836255,0.99337929878243625,0.99327771841491475,0.99317614843473578,0.99307458884083721,0.99297303963215688,0.99287150080763298,0.99276997236620357,0.99266845430680684,0.99256694662838119,0.99246544932986513,0.9923639624101972,0.99226248586831611,0.99216101970316062,0.99205956391366967,0.99195811849878224,0.99185668345743749,0.99175525878857462,0.99165384449113292,0.9915524405640519,0.99145104700627107,0.99134966381673018,0.99124829099436895,0.99114692853812725,0.99104557644694502,0.99094423471976245,0.99084290335551972,0.99074158235315712,0.99064027171161506,0.99053897142983405,0.99043768150675482,0.990336401941318,0.99023513273246455,0.99013387387913532,0.99003262538027148,0.98993138723481422,0.98983015944170472,0.98972894199988448,0.98962773490829492,0.98952653816587777,0.98942535177157465,0.9893241757243274,0.989223010023078,0.98912185466676839,0.98902070965434086,0.98891957498473759,0.98881845065690099,0.98871733666977357,0.98861623302229784,0.98851513971341654,0.98841405674207239,0.98831298410720836,0.98821192180776751,0.98811086984269292,{"$f":"IF(JP37,JO42+JP41,JO42*(1+JP40))","v":0.98800982821092787},0.98790879691141564,0.98780777594309976,0.98770676530492374,0.98760576499583119,0.98750477501476597,0.98740379536067191,0.98730282603249298,0.98720186702917334,0.98710091834965719,0.9869999799928888,0.98689905195781269,0.98679813424337337,0.98669722684851535,0.98659632977218348,0.98649544301332259,0.98639456657087765,0.99965986416427199,0.9995576415625701,0.99945542941388399,0.99935322771714474,0.99925103647128355,0.99914885567523171,0.99904668532792062,0.99894452542828194,0.99884237597524728,0.99874023696774838,0.99863810840471712,0.99853599028508544,0.99843388260778543,0.99833178537174927,0.99822969857590926,0.99812762221919782,0.99802555630054757,0.99792350081889103,0.99782145577316095,0.99771942116229029,0.9976173969852119,0.99751538324085887,0.99741337992816437,0.9973113870460617,0.99720940459348417,0.9971074325693654,0.99700547097263903,0.99690351980223868,0.99680157905709821,0.99669964873615158,0.99659772883833286,0.99649581936257614,0.99639392030781571,0.99629203167298597,0.99619015345702144,0.99608828565885665,0.99598642827742634,0.99588458131166524,0.99578274476050832,0.99568091862289065,0.99557910289774731,0.9954772975840136,0.99537550268062491,0.99527371818651666,0.99517194410062437,0.99507018042188378,0.99496842714923073,{"$f":"IF(MB37,MA42+MB41,MA42*(1+MB40))","v":0.99486668428160097},0.99476495181793068,0.99466322975715582,0.9945615180982128,0.99445981684003781,0.99435812598156736,0.99425644552173797,0.99415477545948627,0.99405311579374911,0.99395146652346333,0.99384982764756591,0.99374819916499402,0.99364658107468473,0.99354497337557546,0.9934433760666036,0.99334178914670668,0.99324021261482232,0.99313864646988836,0.99303709071084256,0.99293554533662298,0.99283401034616758,0.99273248573841455,0.99263097151230228,0.99252946766676908,0.99242797420075357,0.99232649111319426,0.9922250184030299,0.99212355606919933,0.99202210411064151,0.99192066252629552,0.99181923131510041,0.99171781047599561,0.9916164000079204,0.99151499990981429,0.9914136101806168,0.99131223081926767,0.99121086182470675,0.99110950319587399,0.99100815493170935,0.99090681703115302,0.99080548949314518,0.99070417231662622,0.99060286550053656,0.99050156904381681,0.99040028294540761,0.99029900720424979,0.99019774181928422,0.99009648678945195,0.98999524211369405,0.98989400779095171,0.98979278382016633,0.98969157020027931,0.98959036693023217,0.98948917400896663,0.98938799143542444,0.98928681920854744,0.98918565732727759,0.98908450579055696,0.98898336459732772,0.98888223374653228,0.98878111323711293,0.98868000306801229,0.98857890323817299,0.98847781374653765,{"$f":"IF(ON37,OM42+ON41,OM42*(1+ON40))","v":0.98837673459204922},0.98827566577365067,0.98817460729028495,0.98807355914089523,0.98797252132442492,0.98787149383981732,0.98777047668601592,0.98766946986196424,0.98756847336660614,0.98746748719888533,0.98736651135774578,0.98726554584213144,0.9871645906509865,0.98706364578325523,0.98696271123788204,0.98686178701381133,0.98676087310998761,0.99966902182774964,0.99956679828960904,0.99946458520457993,0.99936238257159349,0.9992601903895808,0.9992601903895808,0.9992601903895808,0.9992601903895808,0.9992601903895808,0.9992601903895808,0.9992601903895808,0.9992601903895808,0.9992601903895808,0.9992601903895808,0.9992601903895808,0.9992601903895808,0.9992601903895808,0.9992601903895808,0.9992601903895808,0.9992601903895808,0.9992601903895808,0.9992601903895808,0.9992601903895808,0.9992601903895808,0.9992601903895808,0.9992601903895808,0.9992601903895808,0.9992601903895808,0.9992601903895808,0.9992601903895808,0.9992601903895808,0.9992601903895808,0.9992601903895808,0.9992601903895808]
[null,null,"Capacity After Degradation",null,null,"MW",null,null,null,null,null,{"$f":"L18*L42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,249.97443565422441,249.94887392259193,{"$f":"AR18*AR42","v":249.92331480483523},249.89775830068703,249.87220440988006,249.84665313214711,249.82110446722095,249.7955584148344,249.77001497472031,249.74447414661157,249.71893593024109,249.69340032534177,249.66786733164659,249.64233694888853,249.61680917680056,249.5912840151158,249.56576146356727,249.54024152188805,249.51472418981129,249.48920946707014,249.46369735339778,249.43818784852741,249.4126809521922,249.38717666412549,249.36167498406053,249.33617591173066,249.31067944686919,249.28518558920948,249.25969433848493,249.23420569442899,249.20871965677509,249.18323622525673,249.1577553996074,249.13227717956056,{"$f":"BX18*BX42","v":249.10680156484989},249.08132855520887,249.05585815037117,249.03039035007038,249.00492515404025,248.97946256201439,248.95400257372657,248.92854518891053,248.90309040730006,248.87763822862891,248.85218865263096,248.82674167904003,248.80129730759006,248.77585553801492,248.75041637004858,248.72497980342496,248.69954583787808,248.67411447314194,248.64868570895064,248.6232595450382,248.59783598113873,248.57241501698641,248.54699665231533,248.52158088685971,248.49616772035375,248.47075715253172,248.44534918312786,248.41994381187646,248.39454103851182,248.36914086276832,248.34374328438034,248.31834830308225,{"$f":"DD18*DD42","v":248.29295591860847},248.2675661306935,248.24217893907181,248.21679434347789,248.19141234364625,248.16603293931152,248.14065613020827,248.1152819160711,248.08991029663466,248.06454127163363,248.0391748408027,248.01381100387661,247.98844976059013,247.96309111067799,247.93773505387506,247.91238158991612,247.88703071853607,247.8616824394698,247.83633675245221,247.81099365721823,247.78565315350286,247.7603152410411,247.73497991956791,247.70964718881845,247.6843170485277,247.65898949843083,247.63366453826293,247.60834216775922,247.58302238665485,247.55770519468501,247.532390591585,247.50707857709003,{"$f":"EJ18*EJ42","v":247.48176915093546},247.45646231285653,247.43115806258868,247.40585639986719,247.38055732442757,247.35526083600519,247.32996693433549,247.30467561915398,247.27938689019618,247.25410074719764,247.22881718989393,247.20353621802062,247.17825783131332,247.15298202950768,247.12770881233942,247.10243817954418,247.07717013085775,247.05190466601584,247.02664178475425,247.00138148680878,246.97612377191527,249.9244030942979,249.89884647886407,249.87329247678286,249.847741087787,249.82219231160934,249.79664614798267,249.77110259663985,249.74556165731374,249.72002332973724,249.6944876136433,249.66895450876487,{"$f":"FP18*FP42","v":249.64342401483492},249.61789613158643,249.59237085875253,249.56684819606619,249.54132814326059,249.51581070006876,249.49029586622393,249.46478364145921,249.43927402550787,249.41376701810307,249.38826261897813,249.36276082786625,249.33726164450084,249.31176506861519,249.28627109994264,249.26077973821663,249.23529098317056,249.20980483453786,249.18432129205203,249.15884035544659,249.13336202445501,249.10788629881091,249.08241317824786,249.05694266249944,249.0314747512993,249.00600944438111,248.98054674147858,248.9550866423254,248.92962914665534,248.90417425420216,248.87872196469968,248.8532722778817,{"$f":"GV18*GV42","v":248.82782519348211},248.80238071123478,248.77693883087363,248.75149955213257,248.72606287474559,248.7006287984467,248.67519732296986,248.64976844804914,{"$f":"HD18*HD42","v":248.62434217341863},248.59891849881245,248.57349742396468,248.54807894860951,248.52266307248112,248.49724979531371,248.47183911684152,248.4464310367988,248.42102555491988,248.39562267093905,248.37022238459065,248.34482469560905,248.31942960372868,248.29403710868394,248.26864721020931,248.24325990803922,248.21787520190824,248.19249309155089,248.16711357670169,248.14173665709529,248.11636233246628,248.09099060254931,248.06562146707904,248.04025492579015,248.01489097841741,247.98952962469556,247.96417086435937,247.93881469714367,247.91346112278322,247.88811014101299,247.86276175156777,247.83741595418255,247.81207274859224,247.7867321345318,247.76139411173625,247.73605867994061,247.71072583887994,247.68539558828928,247.66006792790375,247.63474285745852,247.60942037668872,247.58410048532949,247.55878318311613,247.53346846978383,247.50815634506787,247.48284680870356,247.45753986042618,247.43223549997111,247.40693372707372,247.38163454146945,247.35633794289367,247.33104393108187,247.3057525057695,247.2804636666921,247.25517741358522,247.22989374618439,247.20461266422524,247.17933416744339,247.15405825557445,247.12878492835412,247.10351418551809,247.07824602680208,247.05298045194189,247.02771746067322,{"$f":"JP18*JP42","v":247.00245705273196},246.9771992278539,246.95194398577493,246.92669132623092,246.90144124895781,246.8761937536915,246.85094884016797,246.82570650812323,246.80046675729332,246.77522958741429,246.74999499822221,246.72476298945318,246.69953356084335,246.67430671212884,246.64908244304587,246.62386075333066,246.5986416427194,249.914966041068,249.88941039064252,249.86385735347099,249.83830692928618,249.81275911782089,249.78721391880794,249.76167133198015,249.73613135707049,249.71059399381181,249.6850592419371,249.65952710117929,249.63399757127135,249.60847065194636,249.5829463429373,249.55742464397733,249.53190555479947,249.50638907513689,249.48087520472276,249.45536394329022,249.42985529057256,249.40434924630298,249.37884581021473,249.35334498204108,249.32784676151542,249.30235114837103,249.27685814234135,249.25136774315976,249.22587995055966,249.20039476427456,249.17491218403791,249.14943220958321,249.12395484064405,249.09848007695393,249.0730079182465,249.04753836425536,249.02207141471416,248.99660706935657,248.9711453279163,248.94568619012708,248.92022965572266,248.89477572443684,248.86932439600341,248.84387567015622,248.81842954662918,248.7929860251561,248.76754510547096,248.74210678730768,{"$f":"MB18*MB42","v":248.71667107040025},248.69123795448266,248.66580743928895,248.6403795245532,248.61495421000944,248.58953149539184,248.5641113804345,248.53869386487156,248.51327894843729,248.48786663086582,248.46245691189148,248.43704979124851,248.41164526867118,248.38624334389385,248.3608440166509,248.33544728667667,248.31005315370558,248.2846616174721,248.25927267771064,248.23388633415576,248.2085025865419,248.18312143460363,248.15774287807557,248.13236691669226,248.10699355018841,248.08162277829857,248.05625460075748,248.03088901729984,248.00552602766038,247.98016563157387,247.9548078287751,247.92945261899891,247.90410000198011,247.87874997745357,247.85340254515421,247.82805770481693,247.80271545617668,247.77737579896851,247.75203873292733,247.72670425778824,247.70137237328629,247.67604307915656,247.65071637513415,247.62539226095421,247.60007073635191,247.57475180106246,247.54943545482107,247.524121697363,247.49881052842352,247.47350194773793,247.44819595504157,247.42289255006983,247.39759173255806,247.37229350224166,247.3469978588561,247.32170480213685,247.29641433181939,247.27112644763923,247.24584114933194,247.22055843663307,247.19527830927822,247.17000076700307,247.14472580954325,247.11945343663442,{"$f":"ON18*ON42","v":247.09418364801232},247.06891644341266,247.04365182257123,247.0183897852238,246.99313033110624,246.96787345995432,246.94261917150399,246.91736746549105,246.89211834165152,246.86687179972134,246.84162783943646,246.81638646053287,246.79114766274662,246.7659114458138,246.7406778094705,246.71544675345282,246.69021827749691,249.9172554569374,249.89169957240225,249.86614630114499,249.84059564289836,249.81504759739519,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Heat Rate"]
[null,null,"Heat Rate Before Degradation",null,null,"BTU/kWh",{"$f":"Assumptions!G16","v":6700},null,null,null,null,{"$f":"$G$46","v":6700},{"$f":"$G$46","v":6700},6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,{"$f":"$G$46","v":6700},6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,{"$f":"$G$46","v":6700},6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,{"$f":"$G$46","v":6700},6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,{"$f":"$G$46","v":6700},6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,{"$f":"$G$46","v":6700},6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,{"$f":"$G$46","v":6700},6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700]
[]
[null,null,"Degradation Percentage",null,null,"%",{"$f":"Assumptions!G18","v":9.241393238934581E-4},null,null,null,null,{"$f":"(1+$G$48*L15)^(1/L5)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,{"$f":"(1+$G$48*BX15)^(1/BX5)-1","v":7.6979010235955769E-5},7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,{"$f":"(1+$G$48*EJ15)^(1/EJ5)-1","v":7.6979010235955769E-5},7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,{"$f":"(1+$G$48*GV15)^(1/GV5)-1","v":7.6979010235955769E-5},7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,{"$f":"(1+$G$48*JH15)^(1/JH5)-1","v":7.6979010235955769E-5},7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,{"$f":"(1+$G$48*LT15)^(1/LT5)-1","v":7.6979010235955769E-5},7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,{"$f":"(1+$G$48*OF15)^(1/OF5)-1","v":7.6979010235955769E-5},7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,7.6979010235955769E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Heat Rate Recovery Factor",null,null,"%",{"$f":"Assumptions!G32","v":0.98},null,null,null,null,{"$f":"L37*$G$49*(K50-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AR37*$G$49*(AQ50-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX37*$G$49*(BW50-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD37*$G$49*(DC50-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ37*$G$49*(EI50-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.0181875754681822E-3,0,0,0,0,0,0,0,0,0,0,{"$f":"FP37*$G$49*(FO50-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV37*$G$49*(GU50-1)","v":0},0,0,0,0,0,0,0,{"$f":"HD37*$G$49*(HC50-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JP37*$G$49*(JO50-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0114369890359959E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MB37*$G$49*(MA50-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ON37*$G$49*(OM50-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.8316954783321722E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Heat Rate Degradation Index",null,null,"Index",null,null,null,null,1,{"$f":"IF(L37,K50-L49,K50*(1+L48))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.000076979010236,1.00015396394624,{"$f":"IF(AR37,AQ50-AR49,AQ50*(1+AR48))","v":1.0002309548084682},1.0003079515973767,1.0003849543134218,1.0004619629570597,1.0005389775287468,1.0006159980289395,1.000693024458094,1.0007700568166669,1.0008470951051145,1.0009241393238932,1.0010011894734596,1.0010782455542704,1.0011553075667818,1.0012323755114507,1.0013094493887338,1.0013865291990875,1.001463614942969,1.0015407066208346,1.0016178042331414,1.0016949077803459,1.0017720172629052,1.0018491326812762,1.0019262540359157,1.0020033813272808,1.0020805145558285,1.0021576537220158,1.0022347988262996,1.0023119498691373,1.0023891068509858,1.0024662697723026,1.0025434386335446,1.0026206134351692,{"$f":"IF(BX37,BW50-BX49,BW50*(1+BX48))","v":1.0026977941776336},1.0027749808613953,1.0028521734869114,1.0029293720546393,1.0030065765650367,1.0030837870185607,1.0031610034156691,1.0032382257568193,1.0033154540424689,1.0033926882730755,1.0034699284490967,1.0035471745709903,1.0036244266392138,1.003701684654225,1.0037789486164819,1.0038562185264421,1.0039334943845635,1.004010776191304,1.0040880639471215,1.0041653576524738,1.0042426573078191,1.0043199629136155,1.0043972744703207,1.0044745919783931,1.0045519154382907,1.0046292448504717,1.0047065802153943,1.0047839215335168,1.0048612688052974,1.0049386220311944,1.0050159812116664,1.0050933463471714,{"$f":"IF(DD37,DC50-DD49,DC50*(1+DD48))","v":1.0051707174381679},1.0052480944851145,1.0053254774884697,1.0054028664486918,1.0054802613662395,1.0055576622415712,1.0056350690751457,1.0057124818674217,1.0057899006188578,1.0058673253299126,1.0059447560010453,1.0060221926327142,1.0060996352253784,1.0061770837794968,1.0062545382955281,1.0063319987739316,1.0064094652151661,1.0064869376196903,1.0065644159879636,1.0066419003204452,1.006719390617594,1.0067968868798691,1.0068743891077299,1.0069518973016354,1.0070294114620448,1.0071069315894177,1.0071844576842133,1.0072619897468909,1.0073395277779098,1.0074170717777298,1.0074946217468099,1.0075721776856101,{"$f":"IF(EJ37,EI50-EJ49,EI50*(1+EJ48))","v":1.0076497395945896},1.0077273074742081,1.0078048813249252,1.0078824611472006,1.007960046941494,1.008037638708265,1.0081152364479733,1.0081928401610789,1.0082704498480415,1.0083480655093209,1.0084256871453772,1.0085033147566702,1.0085809483436599,1.0086585879068062,1.0087362334465693,1.0088138849634092,1.008891542457786,1.0089692059301598,1.0090468753809909,1.0091245508107394,1.0092022322198655,1.0001840446443973,1.0002610378222079,1.0003380369268771,1.0004150419588611,1.0004920529186163,1.000569069806599,1.0006460926232654,1.0007231213690719,1.0008001560444753,1.0008771966499315,1.0009542431858973,{"$f":"IF(FP37,FO50-FP49,FO50*(1+FP48))","v":1.0010312956528293},1.0011083540511838,1.0011854183814177,1.0012624886439874,1.0013395648393495,1.0014166469679608,1.0014937350302782,1.0015708290267582,1.0016479289578579,1.0017250348240341,1.0018021466257434,1.0018792643634429,1.0019563880375895,1.0020335176486401,1.0021106531970521,1.002187794683282,1.0022649421077874,1.0023420954710249,1.0024192547734521,1.002496420015526,1.0025735911977038,1.0026507683204429,1.0027279513842005,1.002805140389434,1.0028823353366008,1.0029595362261581,1.0030367430585634,1.0031139558342743,1.0031911745537483,1.0032683992174429,1.0033456298258157,1.0034228663793243,{"$f":"IF(GV37,GU50-GV49,GU50*(1+GV48))","v":1.0035001088784263},1.0035773573235796,1.0036546117152416,1.0037318720538702,1.0038091383399232,1.0038864105738585,1.0039636887561338,1.0040409728872071,{"$f":"IF(HD37,HC50-HD49,HC50*(1+HD48))","v":1.0041182629675363},1.0041955589975793,1.0042728609777942,1.0043501689086392,1.0044274827905721,1.0045048026240511,1.0045821284095344,1.0046594601474801,1.0047367978383464,1.0048141414825915,1.0048914910806739,1.0049688466330517,1.0050462081401836,1.0051235756025276,1.0052009490205422,1.005278328394686,1.0053557137254174,1.005433105013195,1.0055105022584774,1.0055879054617232,1.0056653146233909,1.0057427297439392,1.0058201508238269,1.0058975778635126,1.0059750108634553,1.0060524498241137,1.0061298947459465,1.0062073456294129,1.0062848024749715,1.0063622652830815,1.0064397340542017,1.0065172087887913,1.0065946894873092,1.0066721761502146,1.0067496687779667,1.0068271673710245,1.0069046719298473,1.0069821824548943,1.0070596989466249,1.0071372214054983,1.0072147498319739,1.0072922842265111,1.0073698245895693,1.0074473709216076,1.0075249232230861,1.0076024814944637,1.0076800457362005,1.0077576159487558,1.0078351921325892,1.0079127742881606,1.0079903624159294,1.0080679565163555,1.0081455565898987,1.0082231626370188,1.0083007746581756,1.008378392653829,1.0084560166244387,1.0085336465704651,1.0086112824923676,1.0086889243906068,1.0087665722656423,1.0088442261179345,1.0089218859479432,1.0089995517561288,{"$f":"IF(JP37,JO50-JP49,JO50*(1+JP48))","v":1.0090772235429515},1.0091549013088714,1.0092325850543489,1.0093102747798441,1.0093879704858177,1.0094656721727298,1.0095433798410407,1.0096210934912111,1.0096988131237015,1.0097765387389721,1.0098542703374838,1.009932007919697,1.0100097514860722,1.0100875010370702,1.0101652565731518,1.0102430180947775,1.0103207856024081,1.0002064157120483,1.0002834106119614,1.0003604114388658,1.0004374181932176,1.0005144308754732,1.0005914494860888,1.0006684740255207,1.0007455044942255,1.0008225408926597,1.0008995832212795,1.0009766314805415,1.0010536856709022,1.0011307457928182,1.0012078118467462,1.0012848838331427,1.0013619617524645,1.0014390456051681,1.0015161353917104,1.0015932311125482,1.0016703327681382,1.0017474403589375,1.0018245538854027,1.0019016733479909,1.0019787987471589,1.0020559300833638,1.0021330673570628,1.0022102105687127,1.0022873597187707,1.0023645148076938,1.0024416758359393,1.0025188428039644,1.0025960157122265,1.0026731945611824,1.00275037935129,1.002827570083006,1.0029047667567883,1.0029819693730941,1.003059177932381,1.0031363924351062,1.0032136128817275,1.0032908392727025,1.0033680716084885,1.0034453098895433,1.0035225541163244,1.0035998042892897,1.0036770604088969,1.0037543224756038,{"$f":"IF(MB37,MA50-MB49,MA50*(1+MB48))","v":1.003831590489868},1.0039088644521474,1.0039861443629001,1.0040634302225837,1.0041407220316563,1.0042180197905759,1.0042953234998004,1.004372633159788,1.0044499487709968,1.0045272703338848,1.0046045978489102,1.0046819313165312,1.0047592707372059,1.0048366161113926,1.0049139674395497,1.0049913247221356,1.0050686879596085,1.0051460571524267,1.0052234323010489,1.0053008134059334,1.0053782004675387,1.0054555934863234,1.0055329924627463,1.0056103973972657,1.0056878082903402,1.0057652251424287,1.0058426479539899,1.0059200767254826,1.0059975114573654,1.0060749521500971,1.0061523988041368,1.0062298514199433,1.0063073099979754,1.0063847745386922,1.0064622450425527,1.0065397215100158,1.0066172039415409,1.0066946923375868,1.0067721866986128,1.006849687025078,1.0069271933174415,1.0070047055761628,1.007082223801701,1.0071597479945154,1.0072372781550654,1.0073148142838104,1.0073923563812099,1.0074699044477233,1.0075474584838102,1.00762501848993,1.0077025844665424,1.0077801564141069,1.007857734333083,1.0079353182239306,1.0080129080871094,1.008090503923079,1.0081681057322993,1.0082457135152301,1.0083233272723311,1.0084009470040622,1.0084785727108836,1.008556204393255,1.0086338420516365,1.0087114856864881,{"$f":"IF(ON37,OM50-ON49,OM50*(1+ON48))","v":1.0087891352982699},1.0088667908874418,1.0089444524544642,1.0090221199997971,1.0090997935239008,1.0091774730272356,1.0092551585102616,1.0093328499734393,1.0094105474172288,1.0094882508420908,1.0095659602484854,1.0096436756368732,1.0097213970077148,1.0097991243614706,1.009876857698601,1.0099545970195669,1.0100323423248287,1.0002006468464966,1.0002776413023282,1.0003546416851168,1.0004316479953186,1.0005086602333899,1.0005086602333899,1.0005086602333899,1.0005086602333899,1.0005086602333899,1.0005086602333899,1.0005086602333899,1.0005086602333899,1.0005086602333899,1.0005086602333899,1.0005086602333899,1.0005086602333899,1.0005086602333899,1.0005086602333899,1.0005086602333899,1.0005086602333899,1.0005086602333899,1.0005086602333899,1.0005086602333899,1.0005086602333899,1.0005086602333899,1.0005086602333899,1.0005086602333899,1.0005086602333899,1.0005086602333899,1.0005086602333899,1.0005086602333899,1.0005086602333899,1.0005086602333899,1.0005086602333899]
[null,null,"Heat Rate After Degradation",null,null,"BTU/kWh",null,null,null,null,null,{"$f":"L50*L46","v":6700},6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700,6700.5157593685808,6701.0315584398077,{"$f":"AR50*AR46","v":6701.5473972167374},6702.0632757024241,6702.5791938999255,6703.0951518123002,6703.6111494426032,6704.1271867938949,6704.6432638692304,6705.1593806716683,6705.6755372042671,6706.1917334700847,6706.7079694721797,6707.2242452136115,6707.740560697438,6708.2569159267196,6708.7733109045166,6709.2897456338869,6709.8062201178918,6710.3227343595918,6710.8392883620472,6711.3558821283177,6711.8725156614646,6712.3891889645502,6712.9059020406357,6713.4226548927818,6713.9394475240506,6714.4562799375062,6714.9731521362073,6715.4900641232198,6716.007015901605,6716.524007474427,6717.041038844749,6717.5581100156332,{"$f":"BX50*BX46","v":6718.0752209901448},6718.5923717713486,6719.109562362306,6719.6267927660829,6720.1440629857452,6720.6613730243571,6721.1787228849826,6721.6961125706894,6722.2135420845416,6722.731011429606,6723.2485206089477,6723.7660696256353,6724.2836584827328,6724.801287183308,6725.3189557304286,6725.8366641271623,6726.3544123765751,6726.8722004817364,6727.3900284457141,6727.9078962715748,6728.4258039623883,6728.9437515212239,6729.4617389511486,6729.9797662552337,6730.4978334365478,6731.0159404981605,6731.5340874431413,6732.0522742745625,6732.5705009954927,6733.0887676090024,6733.6070741181647,6734.1254205260484,{"$f":"DD50*DD46","v":6734.6438068357247},6735.1622330502678,6735.6806991727472,6736.1992052062351,6736.7177511538048,6737.2363370185267,6737.7549628034758,6738.2736285117253,6738.7923341463465,6739.3110797104146,6739.8298652070034,6740.3486906391854,6740.8675560100355,6741.3864613226287,6741.9054065800383,6742.4243917853419,6742.9434169416127,6743.4624820519248,6743.9815871193568,6744.500732146983,6745.0199171378799,6745.5391420951228,6746.0584070217901,6746.577711920957,6747.0970567957002,6747.6164416490983,6748.1358664842292,6748.6553313041686,6749.1748361119953,6749.6943809107897,6750.2139657036269,6750.7335904935881,{"$f":"EJ50*EJ46","v":6751.2532552837501},6751.7729600771945,6752.2927048769989,6752.8124896862437,6753.3323145080094,6753.8521793453756,6754.3720842014209,6754.8920290792285,6755.4120139818779,6755.9320389124496,6756.4521038740268,6756.9722088696908,6757.4923539025212,6758.0125389756013,6758.5327640920141,6759.0530292548419,6759.5733344671662,6760.093679732071,6760.6140650526395,6761.134490431954,6761.6549558730985,6701.2330991174613,6701.7489534087927,6702.2648474100761,6702.7807811243692,6703.296754554729,6703.812767704213,6704.3288205758781,6704.8449131727821,6705.3610454979844,6705.8772175545409,6706.3934293455122,{"$f":"FP50*FP46","v":6706.9096808739569},6707.4259721429316,6707.9423031554988,6708.4586739147153,6708.9750844236414,6709.4915346853377,6710.0080247028636,6710.5245544792797,6711.0411240176481,6711.5577333210285,6712.0743823924804,6712.5910712350669,6713.1077998518494,6713.6245682458884,6714.1413764202489,6714.6582243779894,6715.1751121221751,6715.6920396558671,6716.2090069821288,6716.7260141040242,6717.2430610246156,6717.760147746967,6718.2772742741427,6718.7944406092083,6719.3116467552254,6719.8288927152589,6720.3461784923747,6720.8635040896379,6721.3808695101134,6721.898274756868,6722.4157198329649,6722.9332047414728,{"$f":"GV50*GV46","v":6723.4507294854566},6723.9682940679832,6724.4858984921184,6725.00354276093,6725.5212268774858,6726.0389508448525,6726.5567146660969,6727.0745183442878,{"$f":"HD50*HD46","v":6727.5923618824927},6728.1102452837813,6728.6281685512213,6729.1461316878822,6729.6641346968336,6730.1821775811422,6730.7002603438805,6731.2183829881169,6731.7365455169202,6732.2547479333634,6732.7729902405154,6733.2912724414464,6733.8095945392306,6734.3279565369348,6734.8463584376332,6735.3648002443961,6735.8832819602967,6736.4018035884064,6736.9203651317985,6737.438966593545,6737.9576079767194,6738.4762892843928,6738.9950105196403,6739.5137716855343,6740.0325727851505,6740.5514138215613,6741.0702947978416,6741.5892157170665,6742.1081765823092,6742.6271773966455,6743.1462181631514,6743.6652988849009,6744.1844195649719,6744.7035802064383,6745.2227808123771,6745.7420213858641,6746.261301929977,6746.7806224477918,6747.299982942387,6747.8193834168387,6748.3388238742255,6748.8583043176241,6749.3778247501141,6749.8973851747714,6750.4169855946766,6750.9366260129073,6751.456306432543,6751.9760268566642,6752.4957872883479,6753.0155877306761,6753.5354281867276,6754.0553086595819,6754.5752291523213,6755.0951896680263,6755.6151902097763,6756.1352307806546,6756.6553113837399,6757.1754320221162,6757.695592698863,6758.2157934170655,6758.736034179803,6759.2563149901607,6759.776635851219,6760.2969967660629,{"$f":"JP50*JP46","v":6760.8173977377746},6761.3378387694383,6761.8583198641372,6762.3788410249554,6762.8994022549787,6763.4200035572894,6763.9406449349726,6764.4613263911142,6764.9820479288001,6765.5028095511134,6766.023611261141,6766.5444530619698,6767.0653349566837,6767.5862569483706,6768.1072190401173,6768.6282212350088,6769.1492635361346,6701.3829852707231,6701.8988511001407,6702.4147566404008,6702.9307018945583,6703.44668686567,6703.9627115567946,6704.4787759709889,6704.9948801113105,6705.51102398082,6706.0272075825724,6706.543430919628,6707.0596939950447,6707.5759968118819,6708.0923393732,6708.6087216820561,6709.1251437415121,6709.641605554626,6710.1581071244591,6710.6746484540727,6711.1912295465263,6711.7078504048814,6712.2245110321983,6712.7412114315384,6713.257951605965,6713.7747315585375,6714.29155129232,6714.8084108103749,6715.3253101157634,6715.8422492115487,6716.3592281007932,6716.8762467865618,6717.3933052719176,6717.9104035599221,6718.4275416536429,6718.9447195561406,6719.4619372704819,6719.979194799731,6720.4964921469527,6721.0138293152113,6721.5312063075744,6722.0486231271061,6722.5660797768733,6723.0835762599399,6723.6011125793739,6724.118688738241,6724.6363047396098,6725.1539605865455,{"$f":"MB50*MB46","v":6725.6716562821157},6726.1893918293881,6726.7071672314305,6727.2249824913106,6727.742837612097,6728.2607325968584,6728.7786674486633,6729.2966421705796,6729.8146567656786,6730.332711237028,6730.8508055876982,6731.3689398207589,6731.8871139392795,6732.4053279463305,6732.9235818449833,6733.4418756383084,6733.960209329377,6734.4785829212587,6734.9969964170277,6735.5154498197535,6736.0339431325092,6736.5524763583671,6737.0710495004005,6737.5896625616797,6738.1083155452798,6738.6270084542721,6739.1457412917325,6739.6645140607334,6740.1833267643478,6740.7021794056509,6741.2210719877166,6741.7400045136201,6742.2589769864353,6742.7779894092382,6743.2970417851029,6743.8161341171062,6744.3352664083241,6744.8544386618314,6745.373650880706,6745.8929030680229,6746.4121952268579,6746.9315273602906,6747.450899471397,6747.9703115632528,6748.4897636389378,6749.0092557015296,6749.5287877541068,6750.0483597997463,6750.5679718415286,6751.0876238825313,6751.607315925834,6752.1270479745162,6752.6468200316558,6753.1666321003349,6753.6864841836332,6754.2063762846292,6754.7263084064052,6755.2462805520418,6755.7662927246183,6756.2863449272172,6756.8064371629198,6757.3265694348083,6757.8467417459651,6758.3669540994697,{"$f":"ON50*ON46","v":6758.887206498408},6759.4074989458604,6759.9278314449102,6760.4482039986406,6760.9686166101355,6761.4890692824783,6762.0095620187531,6762.5300948220438,6763.0506676954328,6763.5712806420088,6764.0919336648521,6764.6126267670506,6765.1333599516893,6765.654133221853,6766.174946580627,6766.6958000310988,6767.2166935763526,6701.3443338715269,6701.8601967255991,6702.3760992902826,6702.8920415686343,6703.408023563712,6703.408023563712,6703.408023563712,6703.408023563712,6703.408023563712,6703.408023563712,6703.408023563712,6703.408023563712,6703.408023563712,6703.408023563712,6703.408023563712,6703.408023563712,6703.408023563712,6703.408023563712,6703.408023563712,6703.408023563712,6703.408023563712,6703.408023563712,6703.408023563712,6703.408023563712,6703.408023563712,6703.408023563712,6703.408023563712,6703.408023563712,6703.408023563712,6703.408023563712,6703.408023563712,6703.408023563712,6703.408023563712,6703.408023563712]
[]
[null,"Generation",null,null,null,"MWh",null,null,null,null,null,{"$f":"L34*L43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,106790.2787887758,103334.86325257365,{"$f":"AR34*AR43","v":106768.43971653667},106757.52185529334,96416.288486886901,106735.68948198827,103282.04029325634,106713.86157349765,103260.91867090877,106692.03812890836,106681.12808029146,103229.24433610409,106659.3113298426,103208.13351075728,106637.49904101325,106626.59456942073,99737.259521736705,106604.78897130987,103155.37533344854,106582.98783253779,103134.27961463112,106561.19115219258,106550.29448364508,103102.64412518941,106528.50448923057,103081.55919013133,106506.71895096386,106495.82785260111,96179.9438807142,106474.0489968474,103028.86571538258,106452.27459496356,103007.79586832729,106430.50464603872,{"$f":"BX34*BX43","v":106419.62134115137},102976.19917660867,106397.85806995769,102955.14010008749,106376.09924944674,106365.22150791284,96061.988922704302,106343.46936171949,102902.51124854761,106321.72166393376,102881.4672415253,106299.97841364595,106289.10845602954,102849.90929994828,100770.78367483764,97510.141082134709,100750.17561529111,100739.87316598558,90981.548695647871,100719.27142777134,97460.295618045624,100698.67390270134,97440.364567573692,100678.08058991397,100667.78551285707,97410.475634078524,100647.19851687856,97390.554772008036,100626.61573102945,100616.32591663435,94115.325079968185,100595.74944436505,{"$f":"DD34*DD43","v":97340.770438331252},100575.17718007298,97320.863831273702,100554.60912289764,100544.32667170984,97291.011553527685,100523.76492359642,97271.115122376505,100503.20738044908,100492.93018546895,90758.526230949064,100472.37894815845,97221.391844141748,100451.83191366454,97201.50965052117,100431.28908112775,100421.01924032471,97171.693983569727,100400.48270911242,97151.821953375824,100379.95037770923,100369.68578666767,90647.220092489573,100349.15975336787,97102.159655704789,100328.63791773032,97082.301845580587,100308.1202788966,100297.86303301297,97052.522744524307,100277.35168777582,97032.675085362367,{"$f":"EJ34*EJ43","v":100256.84453719716},100246.59253463669,90536.050459733451,100226.0916744374,96983.07369346857,100205.5950067524,96963.240236936879,100185.10253072424,100174.8578643136,96933.497656931359,91049.428794694133,88103.340308102546,91030.808794116063,91021.500221827082,85140.438240027172,91002.885932762525,88058.303434637695,90984.27545040031,88040.295132086409,90965.668773961937,90956.366862720955,59082.12889149203,92032.74718123606,89054.841438725402,92013.926087810192,92004.516984519476,83092.356374664945,91985.701664290522,89009.318174666609,91966.890191875631,88991.115385502475,91948.082566487923,{"$f":"FP34*FP43","v":91938.680196183399},88963.818181297393,91919.878339861374,88945.62469707799,91901.080328600001,91891.682764621321,82990.452016940719,91872.890519476583,88900.157262691006,91854.102117426999,88881.976797403797,91835.317557686576,91825.926718436764,88854.713070454454,91807.147920686868,88836.541898700394,91788.372963282047,91778.986924463592,82888.672634588191,91760.21772610386,88791.130225515764,91741.452366126076,88772.972056727536,91722.69084374528,91713.311521408497,88745.741765977422,91694.555753951718,88727.592879324773,91675.803822130227,91666.429294337562,85743.697291278324,91647.683114498272,{"$f":"GV34*GV43","v":88682.236898957024},91628.94076833353,88664.10099932336,91610.202255059383,91600.834435511308,88636.904103766399,91582.101670103337,88618.777474884715,{"$f":"HD34*HD43","v":91563.372735626603},91554.009704742639,82685.488183107605,91535.286515193904,88573.477119032264,91516.567154618126,88555.363461242319,91497.851622232251,91488.495291365893,88528.19991992267,91469.785499797043,88510.095521515061,91451.079534461198,91441.727986386119,82584.082808004023,91423.027758932672,88464.850721960087,91404.331355756352,88446.759278736485,91385.638776075051,91376.293919800679,88419.629050748568,91357.607073895866,88401.546855551598,91338.924049531561,91329.583970182881,82482.801796320506,91310.906676664061,88356.357544159939,91292.233202732255,88338.288288258744,91273.563547606347,91264.230151851545,88311.191332747127,91245.566223470218,88293.13131353083,91226.906111942691,91217.57748725517,85323.8466025214,91198.923099544816,88247.99742225185,91180.272526737142,88229.950326462582,91161.625768051978,91152.303818761589,88202.886602621948,91133.662779797742,88184.848732189697,91115.025553006708,91105.708368932363,82280.612253324143,91087.076858938817,88139.770193056247,91068.449159169366,88121.745230201763,91049.825268844783,91040.514751980867,88094.714697276824,94662.77243733748,91599.766906404024,94643.413492412321,94633.735504620709,85466.891554235306,94614.382497873405,{"$f":"JP34*JP43","v":91552.942721337415},94595.033448899398,91534.219749991389,94575.68835688931,94566.017294492834,91506.142471968284,94546.678136411356,91487.429071474922,94527.342933271037,94517.676814551058,85362.075069656988,94498.347542306059,91440.662311527951,94479.022222980522,91421.962302009619,94459.700855766088,94450.041653947934,61443.093890992823,95710.442941012472,92613.537911208143,95690.869742954223,95681.084645027528,89498.958576880032,95661.517450867323,92566.195504286326,95641.954258282669,92547.265318379432,95622.39506645521,95612.616970569739,92518.877297967832,95593.063778344032,92499.956788838055,95573.514584830424,95563.741487335079,86306.811061222936,95544.198290356333,92452.672442582465,95524.659090045607,92433.765472630956,95505.123885585534,95495.357781544139,92405.41226725062,95475.828569327947,92386.514962208632,95456.303350919799,95446.542239138522,86200.964500454313,95427.023009911121,92339.288605413763,95407.507772450219,92320.40482294558,95387.996525939496,95378.242399035371,92292.086389899428,95358.737137419623,92273.212260487737,95339.235864713934,95329.486723947426,86095.247749770046,95309.991433077346,92226.043822035383,95290.500129078267,92207.183198613449,95271.01281113486,{"$f":"MB34*MB43","v":95261.270646679288},92178.89949525673,95241.789306291001,92160.048513052796,95222.311949920782,95212.574765487836,89060.719958898801,95193.103383617097,92112.937921911973,95173.635983727887,92094.100429134051,95154.172565005851,95144.442348328084,92065.851412874326,95124.984899830291,92047.023549490434,95105.531430464573,95095.806187701935,85884.203042054214,95076.358685508603,91999.970734717281,95056.915160413264,91981.156344215982,95037.475611602611,95027.757328049935,91952.941972513028,95008.323742141656,91934.137199596298,94988.894130485438,94979.180814747873,85778.874767210305,94959.757162945927,91887.142090333946,94940.337483364478,91868.350773776678,94920.921775191178,94911.215410128789,91840.171004142467,94891.805657544988,91821.389293374756,94872.399874339244,94862.698470999458,85673.675666825613,94843.298640338791,91774.451818853253,94823.902777027106,91755.683547942157,94804.510880253045,94794.81641906414,91727.538337940758,94775.430470575622,91708.779661038687,94756.048486597152,94746.358981045792,88624.627210426435,94726.982942312199,91661.899750574856,94707.610866062052,91643.15449704678,94688.24275148497,94678.560179570632,91615.043804294299,94659.198005984144,91596.308133009166,{"$f":"ON34*ON43","v":94639.83979204559},94630.162169691219,85463.664355950503,94610.809893706319,91549.485716006515,94591.461575345267,91530.763451632985,94572.117213798701,94562.446516577969,91502.687233797507,94543.108088735971,91483.974539915274,94523.773615685786,94514.107861954879,85358.851829203966,94494.779319576075,91437.209545863894,64531.434432242357,92623.857796708326,95701.532534177109,95691.74634590128,92595.44628226012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fuel Use",null,null,null,"mmBTU",null,null,null,null,null,{"$f":"L53*L51/1000","v":0},{"$f":"M53*M51/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,715549.94597155659,692450.17974255804,715513.75928724848,715495.66663136042,646237.80916526099,715459.48269205866,692362.63684705342,715423.30058264593,692327.62278785696,715387.12030302919,715369.03084936563,692275.10501914495,715332.8533142698,692240.09538659465,715296.67760873865,715278.59044203104,669114.66478218464,715242.41748067376,692152.57905096875,715206.24634865008,692117.57561478356,715170.07704586769,715151.99308041274,692065.07377958088,715115.82652131829,692030.07476869889,715079.66179123358,715061.58011204109,645845.74093296286,715025.41812529752,691942.58498489368,714989.25796733273,691907.59216849692,714953.09963805403,714935.02115914307,{"$f":"BY53*BY51/1000","v":691855.10626197001},714898.86557272018,691820.11786953371,714862.71181475185,714844.6356214094,645649.79602529295,714808.48460595007,691732.6546294936,714772.33541871444,691697.6724296629,714736.18805961008,714718.11506557837,691645.20244697866,677715.66163219605,655837.28201443388,677681.38829762815,677664.25228032446,612068.36346764967,677629.98154562281,655754.36789826071,677595.71254405542,655721.20518693828,677561.44527553476,677544.31229113962,655671.46426449029,677510.04762202478,655638.305745758,677475.7846857378,677458.65386737732,633735.6187414045,677424.39353016787,655555.41678512562,677390.13492556673,655522.26413512928,677355.8780534867,677338.75026711461,655472.53830371611,677304.4959936518,655439.38984503772,677270.24345249077,677253.11783149617,611697.02561352367,677218.86788862385,655356.52603231382,677184.61967783456,655323.38344059035,677150.37319904065,677133.25060911453,655273.67269563314,677099.00672814948,655240.53429395647,677064.76457896072,677047.64415375527,611511.44117809378,677013.4046020672,655157.6956215119,676979.16678193631,655124.56308501039,676944.9306932753,676927.81329821865,655074.86742193229,676893.5798065986,655041.73907420598,676859.34804622922,{"$f":"EK53*EK51/1000","v":676842.23281523632},611325.91304763395,676808.00365157926,654958.92553441296,676773.77621895482,654925.80305008241,676739.55051727442,676722.4383155111,654876.12246430747,615171.10473643953,595311.82197043777,615139.99439580168,615124.43981547782,575424.44139437634,615093.33183477144,595236.55977519543,615062.22542725306,595206.45756136882,615031.12059284304,615015.56876552885,395923.11769399041,616780.36710118467,596869.13326644746,616749.1753771723,616733.58010670485,557035.59956310736,616702.39074879745,596793.67418839107,616671.20296819357,596763.49322840851,616640.01676481334,616624.42425455712,596718.22465023561,616593.240416863,596688.0475058757,616562.058156193,616546.46761721733,556866.59900739009,616515.28772193415,596612.61132155545,616484.10940347658,596582.43951825693,616452.93266176386,616437.34488216217,596537.18467424216,616406.17050541798,596507.01668540842,616374.99770521955,616359.41189630004,556697.64972521435,616328.24146077095,596431.60338787874,616297.07260158844,596401.44073848601,616265.90531867289,616250.32226829033,596356.1996244624,616219.15734962549,596326.04078837752,616187.99400702817,616172.41292673,576404.77854748862,616141.2519480848,596250.65037069458,{"$f":"GW53*GW51/1000","v":616110.09254530782},596220.4968724309,616078.93471831968,616063.35639572144,596175.26948423276,616032.20093226666,596145.11979811965,{"$f":"HD53*HD51/1000","v":616001.04704440117},615985.47069128964,556359.90491926693,615954.31916665903,596069.75225334207,615923.16921741865,596039.60790343059,615892.02084348886,615876.44724724046,595994.39423689339,615845.30123612704,595964.25369797612,615814.15680012514,615798.58517276589,556191.10936439794,615767.4430992814,595888.90901916416,615736.30260070949,595858.77381482976,615705.16367697017,615689.59480563784,595813.57386579073,615658.458243998,595783.44247129408,615627.32325699157,615611.75635395118,556022.36502087431,615580.62372874597,595708.12065151066,615549.49267797498,595677.99458997813,615518.36320155871,615502.79905370891,595632.8083542753,615471.67193867569,595602.68610142509,615440.54639779835,615424.98421764316,575705.58872577152,615393.86103785015,595527.38713373465,615362.73943201406,595497.27021223074,615331.61940005503,615316.05997425469,595452.09768570366,615284.94230296218,595421.98457172606,615253.82620534801,615238.26874664531,555685.02990571957,615207.15500939905,595346.70844919584,615176.04284563218,595316.60066494695,615144.93225526484,615129.37755008123,595271.44184343657,639702.20009245083,619050.99138018151,639669.84916894615,639653.67432071618,577737.09666714969,639621.32585124904,{"$f":"JP53*JP51/1000","v":618972.72796450788},639588.97901770414,618941.42536875152,639556.63381999847,639540.46183455957,618894.4744432735,639508.11909045756,618863.17580494226,639475.77798198781,639459.60804108926,577561.81542754523,639427.26938591327,618784.93613382091,639394.93236616265,618753.64303504478,639362.59698175499,639346.42990277882,411753.70396349079,641441.70758465712,620734.34316075675,641409.26869104092,641393.04985942354,599997.68102256989,641360.61342651828,620655.86692762247,641328.17863398371,620624.4792124154,641295.74548173661,641279.52952069486,620577.40061583277,641247.0988287233,620546.01686881226,641214.66977683187,641198.45586589014,579132.34794252412,641166.02927396318,620467.56444479723,641133.60432190902,620436.18625239516,641101.18100964464,641084.96996840776,620389.12193911651,641052.54911567259,620357.74771369703,641020.12990251998,641003.92091076111,578956.64339381515,640971.50415682676,620279.3190915779,640939.08904226741,620247.95041909139,640906.67556700064,640890.46944407583,620200.90038478363,640858.05842759192,620169.53567807598,640825.64905019291,640809.44497612456,578780.9921525903,640777.03805719793,620091.13085063128,640744.63277714897,620059.77169517218,640712.22913589515,{"$f":"MB53*MB51/1000","v":640696.02792979043},620012.73593550315,640663.62674657349,619981.38074461999,640631.22720194433,640615.02804407431,599269.87256705761,640582.63095717132,619902.99970463023,640550.23550864926,619871.65006331133,640517.84169842489,640501.64540764852,619824.62857395026,640469.25405471527,619793.28289600438,640436.86433987285,640420.67009670963,578429.84952790535,640388.28283884772,619714.92563625309,640355.89721886918,619683.58550618752,640323.51323669148,640307.32185975218,619636.57828280469,640274.94033412018,619605.24211491004,640242.5604460818,640226.37111613445,578254.35811211355,640193.9936843313,619526.90862818214,640161.61788991489,619495.57800648443,640129.24373280199,640113.05726820871,619448.58504475199,640080.68556689669,619417.25838402298,640048.3155026813,640032.13108445902,578078.91993914323,639999.76347573369,619338.94866310607,639967.3975038979,619307.62754689145,639935.03316886921,639918.85161513183,619260.64884248225,639886.48973515851,619229.33168603457,639854.12949178566,639837.94998379843,598542.94695687003,639805.59219517035,619151.04572371847,639773.23604293587,619119.73411010311,639740.88152701152,639724.70488263981,619072.7696586916,639692.35282102611,619041.46200364165,{"$f":"ON53*ON51/1000","v":639660.00239551591},639643.82779627375,577728.20325705607,639611.47982476361,618963.19979271793,639579.13348915055,618931.89767881879,639546.78878935159,639530.61705285637,618884.94747608097,639498.27480662323,618853.64931954618,639465.93419599719,639449.76450401102,577552.92471564782,639417.42634664092,618775.4108528092,432447.36248910928,620752.14583493164,641427.66432252002,641411.44502574613,620705.05755396525,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Capital Expenditures"]
[null,"Total Cost",null,null,null,"k $",{"$f":"Assumptions!G38","v":250000}]
[null,null,"S-Curve",null,null,null,null,null,null,null,{"$f":"1=SUM(L58:HC58)","v":true},{"$f":"LOOKUP(L2,Assumptions!40:40,Assumptions!50:50)","v":1.6253398604072572E-2},{"$f":"LOOKUP(M2,Assumptions!40:40,Assumptions!50:50)","v":2.2835173207261441E-2},{"$f":"LOOKUP(N2,Assumptions!40:40,Assumptions!50:50)","v":3.0824259676345427E-2},{"$f":"LOOKUP(O2,Assumptions!40:40,Assumptions!50:50)","v":3.9976909773450933E-2},{"$f":"LOOKUP(P2,Assumptions!40:40,Assumptions!50:50)","v":4.9814297029488447E-2},{"$f":"LOOKUP(Q2,Assumptions!40:40,Assumptions!50:50)","v":5.9638541335410779E-2},{"$f":"LOOKUP(R2,Assumptions!40:40,Assumptions!50:50)","v":6.8600651500186724E-2},{"$f":"LOOKUP(S2,Assumptions!40:40,Assumptions!50:50)","v":7.5815444999048923E-2},{"$f":"LOOKUP(T2,Assumptions!40:40,Assumptions!50:50)","v":8.0503610292589775E-2},{"$f":"LOOKUP(U2,Assumptions!40:40,Assumptions!50:50)","v":8.2129891097491817E-2},{"$f":"LOOKUP(V2,Assumptions!40:40,Assumptions!50:50)","v":8.0503610292589775E-2},{"$f":"LOOKUP(W2,Assumptions!40:40,Assumptions!50:50)","v":7.5815444999048923E-2},{"$f":"LOOKUP(X2,Assumptions!40:40,Assumptions!50:50)","v":6.8600651500186724E-2},{"$f":"LOOKUP(Y2,Assumptions!40:40,Assumptions!50:50)","v":5.9638541335410779E-2},{"$f":"LOOKUP(Z2,Assumptions!40:40,Assumptions!50:50)","v":4.9814297029488447E-2},{"$f":"LOOKUP(AA2,Assumptions!40:40,Assumptions!50:50)","v":3.9976909773450933E-2},{"$f":"LOOKUP(AB2,Assumptions!40:40,Assumptions!50:50)","v":3.0824259676345427E-2},{"$f":"LOOKUP(AC2,Assumptions!40:40,Assumptions!50:50)","v":2.2835173207261441E-2},{"$f":"LOOKUP(AD2,Assumptions!40:40,Assumptions!50:50)","v":1.6253398604072572E-2},{"$f":"LOOKUP(AE2,Assumptions!40:40,Assumptions!50:50)","v":1.1115072073871211E-2},{"$f":"LOOKUP(AF2,Assumptions!40:40,Assumptions!50:50)","v":7.3031227581522229E-3},{"$f":"LOOKUP(AG2,Assumptions!40:40,Assumptions!50:50)","v":4.6103419583509338E-3},{"$f":"LOOKUP(AH2,Assumptions!40:40,Assumptions!50:50)","v":2.7963137494994247E-3},{"$f":"LOOKUP(AI2,Assumptions!40:40,Assumptions!50:50)","v":1.62954695061015E-3},{"$f":"LOOKUP(AJ2,Assumptions!40:40,Assumptions!50:50)","v":9.1238067588825418E-4},{"$f":"LOOKUP(AK2,Assumptions!40:40,Assumptions!50:50)","v":4.9081010956295544E-4},{"$f":"LOOKUP(AL2,Assumptions!40:40,Assumptions!50:50)","v":2.5367586010963101E-4},{"$f":"LOOKUP(AM2,Assumptions!40:40,Assumptions!50:50)","v":1.2597170405708808E-4},{"$f":"LOOKUP(AN2,Assumptions!40:40,Assumptions!50:50)","v":6.0102852967534313E-5},{"$f":"LOOKUP(AO2,Assumptions!40:40,Assumptions!50:50)","v":4.8197373728708123E-5},{"$f":"LOOKUP(AP2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(AQ2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(AR2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(AS2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(AT2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(AU2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(AV2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(AW2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(AX2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(AY2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(AZ2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(BA2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(BB2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(BC2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(BD2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(BE2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(BF2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(BG2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(BH2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(BI2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(BJ2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(BK2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(BL2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(BM2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(BN2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(BO2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(BP2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(BQ2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(BR2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(BS2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(BT2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(BU2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(BV2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(BW2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(BX2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(BY2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(BZ2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(CA2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(CB2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(CC2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(CD2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(CE2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(CF2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(CG2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(CH2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(CI2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(CJ2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(CK2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(CL2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(CM2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(CN2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(CO2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(CP2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(CQ2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(CR2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(CS2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(CT2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(CU2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(CV2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(CW2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(CX2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(CY2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(CZ2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(DA2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(DB2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(DC2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(DD2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(DE2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(DF2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(DG2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(DH2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(DI2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(DJ2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(DK2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(DL2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(DM2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(DN2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(DO2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(DP2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(DQ2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(DR2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(DS2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(DT2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(DU2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(DV2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(DW2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(DX2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(DY2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(DZ2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(EA2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(EB2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(EC2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(ED2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(EE2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(EF2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(EG2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(EH2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(EI2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(EJ2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(EK2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(EL2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(EM2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(EN2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(EO2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(EP2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(EQ2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(ER2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(ES2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(ET2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(EU2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(EV2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(EW2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(EX2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(EY2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(EZ2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(FA2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(FB2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(FC2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(FD2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(FE2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(FF2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(FG2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(FH2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(FI2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(FJ2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(FK2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(FL2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(FM2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(FN2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(FO2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(FP2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(FQ2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(FR2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(FS2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(FT2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(FU2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(FV2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(FW2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(FX2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(FY2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(FZ2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(GA2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(GB2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(GC2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(GD2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(GE2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(GF2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(GG2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(GH2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(GI2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(GJ2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(GK2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(GL2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(GM2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(GN2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(GO2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(GP2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(GQ2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(GR2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(GS2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(GT2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(GU2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(GV2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(GW2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(GX2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(GY2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(GZ2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(HA2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(HB2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(HC2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(HD2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(HE2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(HF2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(HG2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(HH2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(HI2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(HJ2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(HK2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(HL2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(HM2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(HN2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(HO2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(HP2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(HQ2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(HR2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(HS2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(HT2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(HU2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(HV2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(HW2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(HX2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(HY2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(HZ2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(IA2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(IB2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(IC2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(ID2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(IE2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(IF2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(IG2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(IH2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(II2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(IJ2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(IK2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(IL2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(IM2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(IN2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(IO2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(IP2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(IQ2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(IR2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(IS2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(IT2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(IU2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(IV2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(IW2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(IX2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(IY2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(IZ2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(JA2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(JB2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(JC2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(JD2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(JE2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(JF2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(JG2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(JH2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(JI2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(JJ2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(JK2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(JL2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(JM2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(JN2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(JO2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(JP2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(JQ2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(JR2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(JS2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(JT2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(JU2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(JV2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(JW2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(JX2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(JY2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(JZ2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(KA2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(KB2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(KC2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(KD2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(KE2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(KF2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(KG2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(KH2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(KI2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(KJ2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(KK2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(KL2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(KM2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(KN2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(KO2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(KP2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(KQ2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(KR2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(KS2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(KT2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(KU2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(KV2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(KW2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(KX2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(KY2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(KZ2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(LA2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(LB2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(LC2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(LD2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(LE2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(LF2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(LG2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(LH2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(LI2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(LJ2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(LK2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(LL2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(LM2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(LN2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(LO2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(LP2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(LQ2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(LR2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(LS2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(LT2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(LU2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(LV2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(LW2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(LX2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(LY2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(LZ2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(MA2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(MB2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(MC2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(MD2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(ME2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(MF2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(MG2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(MH2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(MI2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(MJ2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(MK2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(ML2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(MM2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(MN2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(MO2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(MP2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(MQ2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(MR2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(MS2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(MT2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(MU2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(MV2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(MW2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(MX2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(MY2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(MZ2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(NA2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(NB2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(NC2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(ND2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(NE2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(NF2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(NG2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(NH2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(NI2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(NJ2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(NK2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(NL2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(NM2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(NN2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(NO2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(NP2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(NQ2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(NR2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(NS2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(NT2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(NU2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(NV2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(NW2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(NX2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(NY2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(NZ2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(OA2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(OB2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(OC2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(OD2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(OE2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(OF2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(OG2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(OH2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(OI2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(OJ2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(OK2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(OL2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(OM2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(ON2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(OO2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(OP2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(OQ2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(OR2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(OS2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(OT2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(OU2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(OV2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(OW2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(OX2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(OY2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(OZ2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(PA2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(PB2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(PC2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(PD2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(PE2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(PF2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(PG2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(PH2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(PI2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(PJ2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(PK2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(PL2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(PM2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(PN2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(PO2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(PP2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(PQ2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(PR2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(PS2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(PT2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(PU2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(PV2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(PW2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(PX2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(PY2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(PZ2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(QA2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(QB2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(QC2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(QD2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(QE2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(QF2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(QG2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(QH2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(QI2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(QJ2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(QK2,Assumptions!40:40,Assumptions!50:50)","v":0},{"$f":"LOOKUP(QL2,Assumptions!40:40,Assumptions!50:50)","v":0}]
[null,null,"Expenditures",null,null,null,{"$f":"G57","v":250000},null,null,null,null,{"$f":"L58*$G$59","v":4063.349651018143},{"$f":"M58*$G$59","v":5708.7933018153599},7706.0649190863569,9994.2274433627335,12453.574257372111,14909.635333852695,17150.162875046681,18953.861249762231,20125.902573147443,20532.472774372953,20125.902573147443,18953.861249762231,17150.162875046681,14909.635333852695,12453.574257372111,9994.2274433627335,7706.0649190863569,5708.7933018153599,4063.349651018143,2778.7680184678029,1825.7806895380556,1152.5854895877335,699.07843737485621,407.38673765253748,228.09516897206353,122.70252739073887,63.418965027407751,31.492926014272019,15.025713241883578,12.049343432177031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY58*$G$59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK58*$G$59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW58*$G$59","v":0},0,0,0,0,0,0,{"$f":"HD58*$G$59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JP58*$G$59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MB58*$G$59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ON58*$G$59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Development Costs",null,null,null,"k $",{"$f":"Assumptions!G52","v":5000},null,null,null,null,{"$f":"(L2=1)*G60","v":5000},{"$f":"(M2=1)*H60","v":0},{"$f":"(N2=1)*I60","v":0},{"$f":"(O2=1)*K60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(CA2=1)*BW60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EM2=1)*EI60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GY2=1)*GU60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JK2=1)*JG60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LW2=1)*LS60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OI2=1)*OE60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Development Fees",null,null,null,"k $",{"$f":"Assumptions!G53","v":0},null,null,null,null,{"$f":"(L2=1)*G61","v":0},{"$f":"(M2=1)*H61","v":0},{"$f":"(N2=1)*I61","v":0},{"$f":"(O2=1)*K61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(CA2=1)*BW61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EM2=1)*EI61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GY2=1)*GU61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JK2=1)*JG61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LW2=1)*LS61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OI2=1)*OE61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Capex",null,null,null,null,null,null,null,null,{"$f":"SUM(L59:L61)","v":9063.349651018143},{"$f":"SUM(M59:M61)","v":5708.7933018153599},7706.0649190863569,9994.2274433627335,12453.574257372111,14909.635333852695,17150.162875046681,18953.861249762231,20125.902573147443,20532.472774372953,20125.902573147443,18953.861249762231,17150.162875046681,14909.635333852695,12453.574257372111,9994.2274433627335,7706.0649190863569,5708.7933018153599,4063.349651018143,2778.7680184678029,1825.7806895380556,1152.5854895877335,699.07843737485621,407.38673765253748,228.09516897206353,122.70252739073887,63.418965027407751,31.492926014272019,15.025713241883578,12.049343432177031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BY59:BY61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EK59:EK61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GW59:GW61)","v":0},0,0,0,0,0,0,{"$f":"SUM(HD59:HD61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JP59:JP61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(MB59:MB61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ON59:ON61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Revenue"]
[null,"Contract Revenue"]
[null,null,"Contract Switch",null,null,"Start date",{"$f":"Assumptions!G57","v":"2018-10-01"},"End date",{"$f":"Assumptions!G59","v":"2021-10-01"},null,{"$f":"COUNTIF(L66:HC66,TRUE)","v":36},{"$f":"AND(L6>=$G$66,L6<$I$66)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(BX6>=$G$66,BX6<$I$66)","v":true},true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EJ6>=$G$66,EJ6<$I$66)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GV6>=$G$66,GV6<$I$66)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JH6>=$G$66,JH6<$I$66)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LT6>=$G$66,LT6<$I$66)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OF6>=$G$66,OF6<$I$66)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Capacity",null,null,"MW",{"$f":"Assumptions!G61","v":180},null,null,null,null,{"$f":"L66*$G$67","v":0},{"$f":"M66*$G$67","v":0},{"$f":"N66*$G$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,180,{"$f":"BZ66*$G$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EL66*$G$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GX66*$G$67","v":0},0,0,0,0,0,{"$f":"HD66*$G$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JP66*$G$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MB66*$G$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ON66*$G$67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capacity Percentage",null,null,"%",null,null,null,null,null,{"$f":"IF(L43,L67/L43)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0.72007363284533576,0.72014727322094363,{"$f":"IF(AR43,AR67/AR43)","v":0.72022092112759373},0.72029457656605611,0.72036823953710127,0.72044191004149927,0.7205155880800207,0.72058927365343617,0.72066296676251607,0.72073666740803111,0.7208103755907519,0.72088409131144948,0.7209578145708947,0.72103154536985836,0.72110528370911187,0.72117902958942592,0.72125278301157192,0.72132654397632123,0.72140031248444514,0.72147408853671502,0.72154787213390248,0.72162166327677901,0.72169546196611656,0.72176926820268672,0.72184308198726121,0.72191690332061209,0.7219907322035114,0.72206456863673107,0.72213841262104339,0.72221226415722062,0.72228612324603481,0.72235998988825856,0.72243386408466426,0.72250774583602473,{"$f":"IF(BX43,BX67/BX43)","v":0.72258163514311213},0.72265553200669963,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DD43,DD67/DD43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EJ43,EJ67/EJ43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FP43,FP67/FP43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GV43,GV67/GV43)","v":0},0,0,0,0,0,0,0,{"$f":"IF(HD43,HD67/HD43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JP43,JP67/JP43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MB43,MB67/MB43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ON43,ON67/ON43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Energy Generation",null,null,"MWh",null,null,null,null,null,{"$f":"L68*L53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,76896.864000000001,74416.320000000007,{"$f":"AR68*AR53","v":76896.864000000001},76896.864000000001,69455.232000000004,76896.864000000001,74416.319999999992,76896.864000000001,74416.319999999992,76896.864000000001,76896.863999999987,74416.319999999992,76896.863999999987,74416.319999999992,76896.864000000001,76896.864000000001,71935.775999999998,76896.863999999987,74416.319999999992,76896.863999999987,74416.319999999992,76896.864000000001,76896.864000000001,74416.320000000007,76896.863999999987,74416.319999999992,76896.864000000001,76896.863999999987,69455.231999999989,76896.864000000001,74416.319999999992,76896.864000000001,74416.319999999992,76896.864000000001,{"$f":"BX68*BX53","v":76896.863999999987},74416.320000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DD68*DD53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ68*EJ53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FP68*FP53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV68*GV53","v":0},0,0,0,0,0,0,0,{"$f":"HD68*HD53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JP68*JP53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MB68*MB53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ON68*ON53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Capacity Revenues",null,null,"k $","Charge",{"$f":"Assumptions!G63","v":12},"$/KWmonth",null,null,{"$f":"$H$71*L67*L4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2160,2160,2160,2160,2160,2160,2160,2160,2160,2160,2160,2160,2160,2160,2160,2160,2160,2160,2160,2160,2160,2160,2160,2160,2160,2160,2160,2160,2160,2160,2160,2160,2160,2160,{"$f":"$H$71*BX67*BX4","v":2160},2160,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$71*EJ67*EJ4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$71*GV67*GV4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$71*JH67*JH4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$71*LT67*LT4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$71*OF67*OF4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Energy Revenues",null,null,"k $","Charge",{"$f":"Assumptions!G64/1000","v":3.7499999999999999E-3},"$/MWhr",null,null,{"$f":"$H$72*L69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,288.36324000000002,279.06120000000004,{"$f":"$H$72*AR69","v":288.36324000000002},288.36324000000002,260.45712000000003,288.36324000000002,279.06119999999999,288.36324000000002,279.06119999999999,288.36324000000002,288.36323999999996,279.06119999999999,288.36323999999996,279.06119999999999,288.36324000000002,288.36324000000002,269.75916000000001,288.36323999999996,279.06119999999999,288.36323999999996,279.06119999999999,288.36324000000002,288.36324000000002,279.06120000000004,288.36323999999996,279.06119999999999,288.36324000000002,288.36323999999996,260.45711999999997,288.36324000000002,279.06119999999999,288.36324000000002,279.06119999999999,288.36324000000002,{"$f":"$H$72*BX69","v":288.36323999999996},279.06120000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$72*DD69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$72*EJ69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$72*FP69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$72*GV69","v":0},0,0,0,0,0,0,0,{"$f":"$H$72*HD69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$72*JP69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$72*MB69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$72*ON69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Contract Revenues",null,null,null,null,null,null,null,{"$f":"SUM(L71:L72)","v":0},{"$f":"SUM(M71:M72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2448.3632400000001,2439.0612000000001,2448.3632400000001,2448.3632400000001,2420.45712,2448.3632400000001,2439.0612000000001,2448.3632400000001,2439.0612000000001,2448.3632400000001,2448.3632400000001,2439.0612000000001,2448.3632400000001,2439.0612000000001,2448.3632400000001,2448.3632400000001,2429.7591600000001,2448.3632400000001,2439.0612000000001,2448.3632400000001,2439.0612000000001,2448.3632400000001,2448.3632400000001,2439.0612000000001,2448.3632400000001,2439.0612000000001,2448.3632400000001,2448.3632400000001,2420.45712,2448.3632400000001,2439.0612000000001,2448.3632400000001,2439.0612000000001,2448.3632400000001,2448.3632400000001,{"$f":"SUM(BY71:BY72)","v":2439.0612000000001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EK71:EK72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GW71:GW72)","v":0},0,0,0,0,0,0,{"$f":"SUM(HD71:HD72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JP71:JP72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(MB71:MB72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(ON71:ON72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Merchant Revenue"]
[null,null,"Energy",null,null,"MWh",null,null,null,null,null,{"$f":"L53-L69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29893.414788775801,28918.54325257364,{"$f":"AR53-AR69","v":29871.575716536667},29860.657855293335,26961.056486886897,29838.825481988271,28865.720293256352,29816.997573497647,28844.598670908774,29795.174128908358,29784.264080291468,28812.924336104101,29762.447329842616,28791.813510757289,29740.635041013244,29729.730569420732,27801.483521736707,29707.924971309883,28739.055333448545,29686.123832537807,28717.959614631123,29664.327152192578,29653.430483645076,28686.324125189407,29631.640489230587,28665.239190131339,29609.854950963854,29598.963852601126,26724.711880714211,29577.184996847398,28612.545715382585,29555.410594963556,28591.475868327296,29533.640646038722,{"$f":"BX53-BX69","v":29522.757341151388},28559.879176608665,106397.85806995769,102955.14010008749,106376.09924944674,106365.22150791284,96061.988922704302,106343.46936171949,102902.51124854761,106321.72166393376,102881.4672415253,106299.97841364595,106289.10845602954,102849.90929994828,100770.78367483764,97510.141082134709,100750.17561529111,100739.87316598558,90981.548695647871,100719.27142777134,97460.295618045624,100698.67390270134,97440.364567573692,100678.08058991397,100667.78551285707,97410.475634078524,100647.19851687856,97390.554772008036,100626.61573102945,100616.32591663435,94115.325079968185,100595.74944436505,{"$f":"DD53-DD69","v":97340.770438331252},100575.17718007298,97320.863831273702,100554.60912289764,100544.32667170984,97291.011553527685,100523.76492359642,97271.115122376505,100503.20738044908,100492.93018546895,90758.526230949064,100472.37894815845,97221.391844141748,100451.83191366454,97201.50965052117,100431.28908112775,100421.01924032471,97171.693983569727,100400.48270911242,97151.821953375824,100379.95037770923,100369.68578666767,90647.220092489573,100349.15975336787,97102.159655704789,100328.63791773032,97082.301845580587,100308.1202788966,100297.86303301297,97052.522744524307,100277.35168777582,97032.675085362367,{"$f":"EJ53-EJ69","v":100256.84453719716},100246.59253463669,90536.050459733451,100226.0916744374,96983.07369346857,100205.5950067524,96963.240236936879,100185.10253072424,100174.8578643136,96933.497656931359,91049.428794694133,88103.340308102546,91030.808794116063,91021.500221827082,85140.438240027172,91002.885932762525,88058.303434637695,90984.27545040031,88040.295132086409,90965.668773961937,90956.366862720955,59082.12889149203,92032.74718123606,89054.841438725402,92013.926087810192,92004.516984519476,83092.356374664945,91985.701664290522,89009.318174666609,91966.890191875631,88991.115385502475,91948.082566487923,{"$f":"FP53-FP69","v":91938.680196183399},88963.818181297393,91919.878339861374,88945.62469707799,91901.080328600001,91891.682764621321,82990.452016940719,91872.890519476583,88900.157262691006,91854.102117426999,88881.976797403797,91835.317557686576,91825.926718436764,88854.713070454454,91807.147920686868,88836.541898700394,91788.372963282047,91778.986924463592,82888.672634588191,91760.21772610386,88791.130225515764,91741.452366126076,88772.972056727536,91722.69084374528,91713.311521408497,88745.741765977422,91694.555753951718,88727.592879324773,91675.803822130227,91666.429294337562,85743.697291278324,91647.683114498272,{"$f":"GV53-GV69","v":88682.236898957024},91628.94076833353,88664.10099932336,91610.202255059383,91600.834435511308,88636.904103766399,91582.101670103337,88618.777474884715,{"$f":"HD53-HD69","v":91563.372735626603},91554.009704742639,82685.488183107605,91535.286515193904,88573.477119032264,91516.567154618126,88555.363461242319,91497.851622232251,91488.495291365893,88528.19991992267,91469.785499797043,88510.095521515061,91451.079534461198,91441.727986386119,82584.082808004023,91423.027758932672,88464.850721960087,91404.331355756352,88446.759278736485,91385.638776075051,91376.293919800679,88419.629050748568,91357.607073895866,88401.546855551598,91338.924049531561,91329.583970182881,82482.801796320506,91310.906676664061,88356.357544159939,91292.233202732255,88338.288288258744,91273.563547606347,91264.230151851545,88311.191332747127,91245.566223470218,88293.13131353083,91226.906111942691,91217.57748725517,85323.8466025214,91198.923099544816,88247.99742225185,91180.272526737142,88229.950326462582,91161.625768051978,91152.303818761589,88202.886602621948,91133.662779797742,88184.848732189697,91115.025553006708,91105.708368932363,82280.612253324143,91087.076858938817,88139.770193056247,91068.449159169366,88121.745230201763,91049.825268844783,91040.514751980867,88094.714697276824,94662.77243733748,91599.766906404024,94643.413492412321,94633.735504620709,85466.891554235306,94614.382497873405,{"$f":"JP53-JP69","v":91552.942721337415},94595.033448899398,91534.219749991389,94575.68835688931,94566.017294492834,91506.142471968284,94546.678136411356,91487.429071474922,94527.342933271037,94517.676814551058,85362.075069656988,94498.347542306059,91440.662311527951,94479.022222980522,91421.962302009619,94459.700855766088,94450.041653947934,61443.093890992823,95710.442941012472,92613.537911208143,95690.869742954223,95681.084645027528,89498.958576880032,95661.517450867323,92566.195504286326,95641.954258282669,92547.265318379432,95622.39506645521,95612.616970569739,92518.877297967832,95593.063778344032,92499.956788838055,95573.514584830424,95563.741487335079,86306.811061222936,95544.198290356333,92452.672442582465,95524.659090045607,92433.765472630956,95505.123885585534,95495.357781544139,92405.41226725062,95475.828569327947,92386.514962208632,95456.303350919799,95446.542239138522,86200.964500454313,95427.023009911121,92339.288605413763,95407.507772450219,92320.40482294558,95387.996525939496,95378.242399035371,92292.086389899428,95358.737137419623,92273.212260487737,95339.235864713934,95329.486723947426,86095.247749770046,95309.991433077346,92226.043822035383,95290.500129078267,92207.183198613449,95271.01281113486,{"$f":"MB53-MB69","v":95261.270646679288},92178.89949525673,95241.789306291001,92160.048513052796,95222.311949920782,95212.574765487836,89060.719958898801,95193.103383617097,92112.937921911973,95173.635983727887,92094.100429134051,95154.172565005851,95144.442348328084,92065.851412874326,95124.984899830291,92047.023549490434,95105.531430464573,95095.806187701935,85884.203042054214,95076.358685508603,91999.970734717281,95056.915160413264,91981.156344215982,95037.475611602611,95027.757328049935,91952.941972513028,95008.323742141656,91934.137199596298,94988.894130485438,94979.180814747873,85778.874767210305,94959.757162945927,91887.142090333946,94940.337483364478,91868.350773776678,94920.921775191178,94911.215410128789,91840.171004142467,94891.805657544988,91821.389293374756,94872.399874339244,94862.698470999458,85673.675666825613,94843.298640338791,91774.451818853253,94823.902777027106,91755.683547942157,94804.510880253045,94794.81641906414,91727.538337940758,94775.430470575622,91708.779661038687,94756.048486597152,94746.358981045792,88624.627210426435,94726.982942312199,91661.899750574856,94707.610866062052,91643.15449704678,94688.24275148497,94678.560179570632,91615.043804294299,94659.198005984144,91596.308133009166,{"$f":"ON53-ON69","v":94639.83979204559},94630.162169691219,85463.664355950503,94610.809893706319,91549.485716006515,94591.461575345267,91530.763451632985,94572.117213798701,94562.446516577969,91502.687233797507,94543.108088735971,91483.974539915274,94523.773615685786,94514.107861954879,85358.851829203966,94494.779319576075,91437.209545863894,64531.434432242357,92623.857796708326,95701.532534177109,95691.74634590128,92595.44628226012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Electricity Energy Price",null,null,"$/MWh",null,null,null,null,null,{"$f":"LOOKUP(L9,Assumptions!67:67,Assumptions!71:71)","v":44},{"$f":"LOOKUP(M9,Assumptions!67:67,Assumptions!71:71)","v":44},{"$f":"LOOKUP(N9,Assumptions!67:67,Assumptions!71:71)","v":44},{"$f":"LOOKUP(O9,Assumptions!67:67,Assumptions!71:71)","v":44},{"$f":"LOOKUP(P9,Assumptions!67:67,Assumptions!71:71)","v":44},{"$f":"LOOKUP(Q9,Assumptions!67:67,Assumptions!71:71)","v":44},{"$f":"LOOKUP(R9,Assumptions!67:67,Assumptions!71:71)","v":44},{"$f":"LOOKUP(S9,Assumptions!67:67,Assumptions!71:71)","v":44},{"$f":"LOOKUP(T9,Assumptions!67:67,Assumptions!71:71)","v":44},{"$f":"LOOKUP(U9,Assumptions!67:67,Assumptions!71:71)","v":45},{"$f":"LOOKUP(V9,Assumptions!67:67,Assumptions!71:71)","v":45},{"$f":"LOOKUP(W9,Assumptions!67:67,Assumptions!71:71)","v":45},{"$f":"LOOKUP(X9,Assumptions!67:67,Assumptions!71:71)","v":45},{"$f":"LOOKUP(Y9,Assumptions!67:67,Assumptions!71:71)","v":45},{"$f":"LOOKUP(Z9,Assumptions!67:67,Assumptions!71:71)","v":45},{"$f":"LOOKUP(AA9,Assumptions!67:67,Assumptions!71:71)","v":45},{"$f":"LOOKUP(AB9,Assumptions!67:67,Assumptions!71:71)","v":45},{"$f":"LOOKUP(AC9,Assumptions!67:67,Assumptions!71:71)","v":45},{"$f":"LOOKUP(AD9,Assumptions!67:67,Assumptions!71:71)","v":45},{"$f":"LOOKUP(AE9,Assumptions!67:67,Assumptions!71:71)","v":45},{"$f":"LOOKUP(AF9,Assumptions!67:67,Assumptions!71:71)","v":45},{"$f":"LOOKUP(AG9,Assumptions!67:67,Assumptions!71:71)","v":46},{"$f":"LOOKUP(AH9,Assumptions!67:67,Assumptions!71:71)","v":46},{"$f":"LOOKUP(AI9,Assumptions!67:67,Assumptions!71:71)","v":46},{"$f":"LOOKUP(AJ9,Assumptions!67:67,Assumptions!71:71)","v":46},{"$f":"LOOKUP(AK9,Assumptions!67:67,Assumptions!71:71)","v":46},{"$f":"LOOKUP(AL9,Assumptions!67:67,Assumptions!71:71)","v":46},{"$f":"LOOKUP(AM9,Assumptions!67:67,Assumptions!71:71)","v":46},{"$f":"LOOKUP(AN9,Assumptions!67:67,Assumptions!71:71)","v":46},{"$f":"LOOKUP(AO9,Assumptions!67:67,Assumptions!71:71)","v":46},{"$f":"LOOKUP(AP9,Assumptions!67:67,Assumptions!71:71)","v":46},{"$f":"LOOKUP(AQ9,Assumptions!67:67,Assumptions!71:71)","v":46},{"$f":"LOOKUP(AR9,Assumptions!67:67,Assumptions!71:71)","v":46},{"$f":"LOOKUP(AS9,Assumptions!67:67,Assumptions!71:71)","v":46.92},{"$f":"LOOKUP(AT9,Assumptions!67:67,Assumptions!71:71)","v":46.92},{"$f":"LOOKUP(AU9,Assumptions!67:67,Assumptions!71:71)","v":46.92},{"$f":"LOOKUP(AV9,Assumptions!67:67,Assumptions!71:71)","v":46.92},{"$f":"LOOKUP(AW9,Assumptions!67:67,Assumptions!71:71)","v":46.92},{"$f":"LOOKUP(AX9,Assumptions!67:67,Assumptions!71:71)","v":46.92},{"$f":"LOOKUP(AY9,Assumptions!67:67,Assumptions!71:71)","v":46.92},{"$f":"LOOKUP(AZ9,Assumptions!67:67,Assumptions!71:71)","v":46.92},{"$f":"LOOKUP(BA9,Assumptions!67:67,Assumptions!71:71)","v":46.92},{"$f":"LOOKUP(BB9,Assumptions!67:67,Assumptions!71:71)","v":46.92},{"$f":"LOOKUP(BC9,Assumptions!67:67,Assumptions!71:71)","v":46.92},{"$f":"LOOKUP(BD9,Assumptions!67:67,Assumptions!71:71)","v":46.92},{"$f":"LOOKUP(BE9,Assumptions!67:67,Assumptions!71:71)","v":47.858400000000003},{"$f":"LOOKUP(BF9,Assumptions!67:67,Assumptions!71:71)","v":47.858400000000003},{"$f":"LOOKUP(BG9,Assumptions!67:67,Assumptions!71:71)","v":47.858400000000003},{"$f":"LOOKUP(BH9,Assumptions!67:67,Assumptions!71:71)","v":47.858400000000003},{"$f":"LOOKUP(BI9,Assumptions!67:67,Assumptions!71:71)","v":47.858400000000003},{"$f":"LOOKUP(BJ9,Assumptions!67:67,Assumptions!71:71)","v":47.858400000000003},{"$f":"LOOKUP(BK9,Assumptions!67:67,Assumptions!71:71)","v":47.858400000000003},{"$f":"LOOKUP(BL9,Assumptions!67:67,Assumptions!71:71)","v":47.858400000000003},{"$f":"LOOKUP(BM9,Assumptions!67:67,Assumptions!71:71)","v":47.858400000000003},{"$f":"LOOKUP(BN9,Assumptions!67:67,Assumptions!71:71)","v":47.858400000000003},{"$f":"LOOKUP(BO9,Assumptions!67:67,Assumptions!71:71)","v":47.858400000000003},{"$f":"LOOKUP(BP9,Assumptions!67:67,Assumptions!71:71)","v":47.858400000000003},{"$f":"LOOKUP(BQ9,Assumptions!67:67,Assumptions!71:71)","v":48.815568000000006},{"$f":"LOOKUP(BR9,Assumptions!67:67,Assumptions!71:71)","v":48.815568000000006},{"$f":"LOOKUP(BS9,Assumptions!67:67,Assumptions!71:71)","v":48.815568000000006},{"$f":"LOOKUP(BT9,Assumptions!67:67,Assumptions!71:71)","v":48.815568000000006},{"$f":"LOOKUP(BU9,Assumptions!67:67,Assumptions!71:71)","v":48.815568000000006},{"$f":"LOOKUP(BV9,Assumptions!67:67,Assumptions!71:71)","v":48.815568000000006},{"$f":"LOOKUP(BW9,Assumptions!67:67,Assumptions!71:71)","v":48.815568000000006},{"$f":"LOOKUP(BX9,Assumptions!67:67,Assumptions!71:71)","v":48.815568000000006},{"$f":"LOOKUP(BY9,Assumptions!67:67,Assumptions!71:71)","v":48.815568000000006},{"$f":"LOOKUP(BZ9,Assumptions!67:67,Assumptions!71:71)","v":48.815568000000006},{"$f":"LOOKUP(CA9,Assumptions!67:67,Assumptions!71:71)","v":48.815568000000006},{"$f":"LOOKUP(CB9,Assumptions!67:67,Assumptions!71:71)","v":48.815568000000006},{"$f":"LOOKUP(CC9,Assumptions!67:67,Assumptions!71:71)","v":49.79187936000001},{"$f":"LOOKUP(CD9,Assumptions!67:67,Assumptions!71:71)","v":49.79187936000001},{"$f":"LOOKUP(CE9,Assumptions!67:67,Assumptions!71:71)","v":49.79187936000001},{"$f":"LOOKUP(CF9,Assumptions!67:67,Assumptions!71:71)","v":49.79187936000001},{"$f":"LOOKUP(CG9,Assumptions!67:67,Assumptions!71:71)","v":49.79187936000001},{"$f":"LOOKUP(CH9,Assumptions!67:67,Assumptions!71:71)","v":49.79187936000001},{"$f":"LOOKUP(CI9,Assumptions!67:67,Assumptions!71:71)","v":49.79187936000001},{"$f":"LOOKUP(CJ9,Assumptions!67:67,Assumptions!71:71)","v":49.79187936000001},{"$f":"LOOKUP(CK9,Assumptions!67:67,Assumptions!71:71)","v":49.79187936000001},{"$f":"LOOKUP(CL9,Assumptions!67:67,Assumptions!71:71)","v":49.79187936000001},{"$f":"LOOKUP(CM9,Assumptions!67:67,Assumptions!71:71)","v":49.79187936000001},{"$f":"LOOKUP(CN9,Assumptions!67:67,Assumptions!71:71)","v":49.79187936000001},{"$f":"LOOKUP(CO9,Assumptions!67:67,Assumptions!71:71)","v":50.787716947200011},{"$f":"LOOKUP(CP9,Assumptions!67:67,Assumptions!71:71)","v":50.787716947200011},{"$f":"LOOKUP(CQ9,Assumptions!67:67,Assumptions!71:71)","v":50.787716947200011},{"$f":"LOOKUP(CR9,Assumptions!67:67,Assumptions!71:71)","v":50.787716947200011},{"$f":"LOOKUP(CS9,Assumptions!67:67,Assumptions!71:71)","v":50.787716947200011},{"$f":"LOOKUP(CT9,Assumptions!67:67,Assumptions!71:71)","v":50.787716947200011},{"$f":"LOOKUP(CU9,Assumptions!67:67,Assumptions!71:71)","v":50.787716947200011},{"$f":"LOOKUP(CV9,Assumptions!67:67,Assumptions!71:71)","v":50.787716947200011},{"$f":"LOOKUP(CW9,Assumptions!67:67,Assumptions!71:71)","v":50.787716947200011},{"$f":"LOOKUP(CX9,Assumptions!67:67,Assumptions!71:71)","v":50.787716947200011},{"$f":"LOOKUP(CY9,Assumptions!67:67,Assumptions!71:71)","v":50.787716947200011},{"$f":"LOOKUP(CZ9,Assumptions!67:67,Assumptions!71:71)","v":50.787716947200011},{"$f":"LOOKUP(DA9,Assumptions!67:67,Assumptions!71:71)","v":51.80347128614401},{"$f":"LOOKUP(DB9,Assumptions!67:67,Assumptions!71:71)","v":51.80347128614401},{"$f":"LOOKUP(DC9,Assumptions!67:67,Assumptions!71:71)","v":51.80347128614401},{"$f":"LOOKUP(DD9,Assumptions!67:67,Assumptions!71:71)","v":51.80347128614401},{"$f":"LOOKUP(DE9,Assumptions!67:67,Assumptions!71:71)","v":51.80347128614401},{"$f":"LOOKUP(DF9,Assumptions!67:67,Assumptions!71:71)","v":51.80347128614401},{"$f":"LOOKUP(DG9,Assumptions!67:67,Assumptions!71:71)","v":51.80347128614401},{"$f":"LOOKUP(DH9,Assumptions!67:67,Assumptions!71:71)","v":51.80347128614401},{"$f":"LOOKUP(DI9,Assumptions!67:67,Assumptions!71:71)","v":51.80347128614401},{"$f":"LOOKUP(DJ9,Assumptions!67:67,Assumptions!71:71)","v":51.80347128614401},{"$f":"LOOKUP(DK9,Assumptions!67:67,Assumptions!71:71)","v":51.80347128614401},{"$f":"LOOKUP(DL9,Assumptions!67:67,Assumptions!71:71)","v":51.80347128614401},{"$f":"LOOKUP(DM9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(DN9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(DO9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(DP9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(DQ9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(DR9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(DS9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(DT9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(DU9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(DV9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(DW9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(DX9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(DY9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(DZ9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(EA9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(EB9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(EC9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(ED9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(EE9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(EF9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(EG9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(EH9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(EI9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(EJ9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(EK9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(EL9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(EM9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(EN9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(EO9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(EP9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(EQ9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(ER9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(ES9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(ET9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(EU9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(EV9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(EW9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(EX9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(EY9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(EZ9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(FA9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(FB9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(FC9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(FD9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(FE9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(FF9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(FG9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(FH9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(FI9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(FJ9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(FK9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(FL9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(FM9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(FN9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(FO9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(FP9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(FQ9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(FR9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(FS9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(FT9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(FU9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(FV9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(FW9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(FX9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(FY9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(FZ9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(GA9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(GB9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(GC9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(GD9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(GE9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(GF9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(GG9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(GH9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(GI9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(GJ9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(GK9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(GL9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(GM9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(GN9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(GO9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(GP9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(GQ9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(GR9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(GS9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(GT9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(GU9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(GV9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(GW9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(GX9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(GY9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(GZ9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(HA9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(HB9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(HC9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(HD9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(HE9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(HF9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(HG9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(HH9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(HI9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(HJ9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(HK9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(HL9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(HM9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(HN9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(HO9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(HP9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(HQ9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(HR9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(HS9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(HT9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(HU9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(HV9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(HW9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(HX9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(HY9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(HZ9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(IA9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(IB9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(IC9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(ID9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(IE9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(IF9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(IG9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(IH9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(II9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(IJ9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(IK9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(IL9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(IM9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(IN9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(IO9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(IP9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(IQ9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(IR9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(IS9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(IT9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(IU9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(IV9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(IW9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(IX9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(IY9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(IZ9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(JA9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(JB9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(JC9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(JD9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(JE9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(JF9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(JG9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(JH9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(JI9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(JJ9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(JK9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(JL9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(JM9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(JN9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(JO9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(JP9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(JQ9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(JR9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(JS9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(JT9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(JU9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(JV9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(JW9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(JX9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(JY9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(JZ9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(KA9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(KB9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(KC9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(KD9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(KE9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(KF9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(KG9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(KH9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(KI9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(KJ9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(KK9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(KL9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(KM9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(KN9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(KO9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(KP9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(KQ9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(KR9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(KS9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(KT9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(KU9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(KV9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(KW9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(KX9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(KY9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(KZ9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(LA9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(LB9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(LC9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(LD9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(LE9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(LF9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(LG9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(LH9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(LI9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(LJ9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(LK9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(LL9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(LM9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(LN9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(LO9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(LP9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(LQ9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(LR9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(LS9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(LT9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(LU9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(LV9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(LW9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(LX9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(LY9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(LZ9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(MA9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(MB9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(MC9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(MD9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(ME9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(MF9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(MG9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(MH9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(MI9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(MJ9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(MK9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(ML9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(MM9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(MN9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(MO9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(MP9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(MQ9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(MR9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(MS9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(MT9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(MU9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(MV9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(MW9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(MX9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(MY9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(MZ9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(NA9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(NB9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(NC9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(ND9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(NE9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(NF9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(NG9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(NH9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(NI9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(NJ9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(NK9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(NL9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(NM9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(NN9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(NO9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(NP9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(NQ9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(NR9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(NS9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(NT9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(NU9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(NV9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(NW9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(NX9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(NY9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(NZ9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(OA9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(OB9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(OC9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(OD9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(OE9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(OF9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(OG9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(OH9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(OI9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(OJ9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(OK9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(OL9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(OM9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(ON9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(OO9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(OP9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(OQ9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(OR9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(OS9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(OT9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(OU9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(OV9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(OW9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(OX9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(OY9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(OZ9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(PA9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(PB9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(PC9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(PD9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(PE9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(PF9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(PG9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(PH9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(PI9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(PJ9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(PK9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(PL9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(PM9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(PN9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(PO9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(PP9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(PQ9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(PR9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(PS9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(PT9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(PU9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(PV9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(PW9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(PX9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(PY9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(PZ9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(QA9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(QB9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(QC9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(QD9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(QE9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(QF9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(QG9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(QH9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(QI9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(QJ9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(QK9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889},{"$f":"LOOKUP(QL9,Assumptions!67:67,Assumptions!71:71)","v":52.839540711866889}]
[null,null,"Gas Price",null,null,"$/MMBTU",null,null,null,null,null,{"$f":"LOOKUP(L9,Assumptions!67:67,Assumptions!77:77)","v":3.1},{"$f":"LOOKUP(M9,Assumptions!67:67,Assumptions!77:77)","v":3.1},{"$f":"LOOKUP(N9,Assumptions!67:67,Assumptions!77:77)","v":3.1},{"$f":"LOOKUP(O9,Assumptions!67:67,Assumptions!77:77)","v":3.1},{"$f":"LOOKUP(P9,Assumptions!67:67,Assumptions!77:77)","v":3.1},{"$f":"LOOKUP(Q9,Assumptions!67:67,Assumptions!77:77)","v":3.1},{"$f":"LOOKUP(R9,Assumptions!67:67,Assumptions!77:77)","v":3.1},{"$f":"LOOKUP(S9,Assumptions!67:67,Assumptions!77:77)","v":3.1},{"$f":"LOOKUP(T9,Assumptions!67:67,Assumptions!77:77)","v":3.1},{"$f":"LOOKUP(U9,Assumptions!67:67,Assumptions!77:77)","v":3.3},{"$f":"LOOKUP(V9,Assumptions!67:67,Assumptions!77:77)","v":3.3},{"$f":"LOOKUP(W9,Assumptions!67:67,Assumptions!77:77)","v":3.3},{"$f":"LOOKUP(X9,Assumptions!67:67,Assumptions!77:77)","v":3.3},{"$f":"LOOKUP(Y9,Assumptions!67:67,Assumptions!77:77)","v":3.3},{"$f":"LOOKUP(Z9,Assumptions!67:67,Assumptions!77:77)","v":3.3},{"$f":"LOOKUP(AA9,Assumptions!67:67,Assumptions!77:77)","v":3.3},{"$f":"LOOKUP(AB9,Assumptions!67:67,Assumptions!77:77)","v":3.3},{"$f":"LOOKUP(AC9,Assumptions!67:67,Assumptions!77:77)","v":3.3},{"$f":"LOOKUP(AD9,Assumptions!67:67,Assumptions!77:77)","v":3.3},{"$f":"LOOKUP(AE9,Assumptions!67:67,Assumptions!77:77)","v":3.3},{"$f":"LOOKUP(AF9,Assumptions!67:67,Assumptions!77:77)","v":3.3},{"$f":"LOOKUP(AG9,Assumptions!67:67,Assumptions!77:77)","v":3.4},{"$f":"LOOKUP(AH9,Assumptions!67:67,Assumptions!77:77)","v":3.4},{"$f":"LOOKUP(AI9,Assumptions!67:67,Assumptions!77:77)","v":3.4},{"$f":"LOOKUP(AJ9,Assumptions!67:67,Assumptions!77:77)","v":3.4},{"$f":"LOOKUP(AK9,Assumptions!67:67,Assumptions!77:77)","v":3.4},{"$f":"LOOKUP(AL9,Assumptions!67:67,Assumptions!77:77)","v":3.4},{"$f":"LOOKUP(AM9,Assumptions!67:67,Assumptions!77:77)","v":3.4},{"$f":"LOOKUP(AN9,Assumptions!67:67,Assumptions!77:77)","v":3.4},{"$f":"LOOKUP(AO9,Assumptions!67:67,Assumptions!77:77)","v":3.4},{"$f":"LOOKUP(AP9,Assumptions!67:67,Assumptions!77:77)","v":3.4},{"$f":"LOOKUP(AQ9,Assumptions!67:67,Assumptions!77:77)","v":3.4},{"$f":"LOOKUP(AR9,Assumptions!67:67,Assumptions!77:77)","v":3.4},{"$f":"LOOKUP(AS9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(AT9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(AU9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(AV9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(AW9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(AX9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(AY9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(AZ9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(BA9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(BB9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(BC9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(BD9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(BE9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(BF9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(BG9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(BH9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(BI9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(BJ9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(BK9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(BL9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(BM9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(BN9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(BO9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(BP9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(BQ9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(BR9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(BS9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(BT9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(BU9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(BV9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(BW9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(BX9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(BY9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(BZ9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(CA9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(CB9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(CC9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(CD9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(CE9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(CF9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(CG9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(CH9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(CI9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(CJ9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(CK9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(CL9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(CM9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(CN9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(CO9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(CP9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(CQ9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(CR9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(CS9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(CT9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(CU9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(CV9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(CW9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(CX9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(CY9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(CZ9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(DA9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(DB9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(DC9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(DD9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(DE9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(DF9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(DG9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(DH9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(DI9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(DJ9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(DK9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(DL9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(DM9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(DN9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(DO9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(DP9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(DQ9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(DR9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(DS9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(DT9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(DU9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(DV9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(DW9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(DX9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(DY9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(DZ9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(EA9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(EB9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(EC9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(ED9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(EE9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(EF9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(EG9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(EH9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(EI9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(EJ9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(EK9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(EL9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(EM9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(EN9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(EO9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(EP9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(EQ9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(ER9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(ES9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(ET9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(EU9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(EV9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(EW9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(EX9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(EY9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(EZ9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(FA9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(FB9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(FC9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(FD9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(FE9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(FF9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(FG9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(FH9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(FI9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(FJ9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(FK9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(FL9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(FM9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(FN9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(FO9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(FP9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(FQ9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(FR9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(FS9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(FT9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(FU9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(FV9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(FW9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(FX9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(FY9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(FZ9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(GA9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(GB9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(GC9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(GD9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(GE9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(GF9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(GG9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(GH9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(GI9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(GJ9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(GK9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(GL9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(GM9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(GN9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(GO9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(GP9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(GQ9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(GR9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(GS9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(GT9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(GU9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(GV9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(GW9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(GX9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(GY9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(GZ9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(HA9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(HB9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(HC9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(HD9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(HE9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(HF9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(HG9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(HH9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(HI9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(HJ9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(HK9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(HL9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(HM9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(HN9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(HO9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(HP9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(HQ9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(HR9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(HS9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(HT9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(HU9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(HV9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(HW9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(HX9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(HY9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(HZ9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(IA9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(IB9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(IC9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(ID9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(IE9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(IF9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(IG9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(IH9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(II9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(IJ9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(IK9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(IL9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(IM9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(IN9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(IO9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(IP9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(IQ9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(IR9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(IS9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(IT9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(IU9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(IV9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(IW9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(IX9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(IY9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(IZ9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(JA9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(JB9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(JC9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(JD9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(JE9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(JF9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(JG9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(JH9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(JI9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(JJ9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(JK9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(JL9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(JM9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(JN9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(JO9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(JP9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(JQ9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(JR9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(JS9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(JT9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(JU9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(JV9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(JW9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(JX9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(JY9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(JZ9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(KA9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(KB9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(KC9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(KD9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(KE9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(KF9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(KG9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(KH9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(KI9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(KJ9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(KK9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(KL9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(KM9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(KN9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(KO9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(KP9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(KQ9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(KR9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(KS9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(KT9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(KU9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(KV9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(KW9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(KX9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(KY9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(KZ9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(LA9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(LB9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(LC9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(LD9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(LE9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(LF9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(LG9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(LH9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(LI9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(LJ9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(LK9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(LL9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(LM9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(LN9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(LO9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(LP9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(LQ9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(LR9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(LS9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(LT9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(LU9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(LV9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(LW9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(LX9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(LY9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(LZ9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(MA9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(MB9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(MC9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(MD9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(ME9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(MF9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(MG9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(MH9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(MI9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(MJ9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(MK9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(ML9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(MM9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(MN9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(MO9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(MP9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(MQ9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(MR9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(MS9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(MT9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(MU9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(MV9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(MW9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(MX9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(MY9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(MZ9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(NA9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(NB9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(NC9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(ND9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(NE9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(NF9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(NG9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(NH9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(NI9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(NJ9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(NK9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(NL9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(NM9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(NN9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(NO9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(NP9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(NQ9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(NR9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(NS9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(NT9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(NU9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(NV9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(NW9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(NX9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(NY9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(NZ9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(OA9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(OB9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(OC9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(OD9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(OE9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(OF9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(OG9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(OH9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(OI9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(OJ9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(OK9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(OL9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(OM9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(ON9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(OO9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(OP9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(OQ9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(OR9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(OS9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(OT9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(OU9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(OV9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(OW9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(OX9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(OY9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(OZ9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(PA9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(PB9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(PC9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(PD9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(PE9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(PF9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(PG9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(PH9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(PI9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(PJ9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(PK9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(PL9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(PM9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(PN9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(PO9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(PP9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(PQ9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(PR9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(PS9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(PT9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(PU9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(PV9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(PW9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(PX9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(PY9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(PZ9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(QA9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(QB9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(QC9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(QD9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(QE9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(QF9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(QG9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(QH9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(QI9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(QJ9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(QK9,Assumptions!67:67,Assumptions!77:77)","v":3.5},{"$f":"LOOKUP(QL9,Assumptions!67:67,Assumptions!77:77)","v":3.5}]
[null,null,"Heat Rate",null,null,"MMBTU/MWh",null,null,null,null,null,{"$f":"L46/1000","v":6.7},6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,{"$f":"AR46/1000","v":6.7},6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,{"$f":"BX46/1000","v":6.7},6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,{"$f":"DD46/1000","v":6.7},6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,{"$f":"EJ46/1000","v":6.7},6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,{"$f":"FP46/1000","v":6.7},6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,{"$f":"GV46/1000","v":6.7},6.7,6.7,6.7,6.7,6.7,6.7,6.7,{"$f":"HD46/1000","v":6.7},6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,{"$f":"JP46/1000","v":6.7},6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,{"$f":"MB46/1000","v":6.7},6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,{"$f":"ON46/1000","v":6.7},6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7,6.7]
[null,null,"Sparkspread",null,null,"$/MWh",null,null,null,null,null,{"$f":"L77-L78*L79","v":23.23},{"$f":"M77-M78*M79","v":23.23},23.23,23.23,23.23,23.23,23.23,23.23,23.23,22.89,22.89,22.89,22.89,22.89,22.89,22.89,22.89,22.89,22.89,22.89,22.89,23.22,23.22,23.22,23.22,23.22,23.22,23.22,23.22,23.22,23.22,23.22,23.22,23.470000000000002,23.470000000000002,23.470000000000002,23.470000000000002,23.470000000000002,23.470000000000002,23.470000000000002,23.470000000000002,23.470000000000002,23.470000000000002,23.470000000000002,23.470000000000002,24.408400000000004,24.408400000000004,24.408400000000004,24.408400000000004,24.408400000000004,24.408400000000004,24.408400000000004,24.408400000000004,24.408400000000004,24.408400000000004,24.408400000000004,24.408400000000004,25.365568000000007,25.365568000000007,25.365568000000007,25.365568000000007,25.365568000000007,25.365568000000007,25.365568000000007,25.365568000000007,{"$f":"BY77-BY78*BY79","v":25.365568000000007},25.365568000000007,25.365568000000007,25.365568000000007,26.341879360000011,26.341879360000011,26.341879360000011,26.341879360000011,26.341879360000011,26.341879360000011,26.341879360000011,26.341879360000011,26.341879360000011,26.341879360000011,26.341879360000011,26.341879360000011,27.337716947200011,27.337716947200011,27.337716947200011,27.337716947200011,27.337716947200011,27.337716947200011,27.337716947200011,27.337716947200011,27.337716947200011,27.337716947200011,27.337716947200011,27.337716947200011,28.353471286144011,28.353471286144011,{"$f":"DC77-DC78*DC79","v":28.353471286144011},28.353471286144011,28.353471286144011,28.353471286144011,28.353471286144011,28.353471286144011,28.353471286144011,28.353471286144011,28.353471286144011,28.353471286144011,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,{"$f":"EK77-EK78*EK79","v":29.389540711866889},29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,{"$f":"GW77-GW78*GW79","v":29.389540711866889},29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,{"$f":"HD77-HD78*HD79","v":29.389540711866889},29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,{"$f":"JP77-JP78*JP79","v":29.389540711866889},29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,{"$f":"MB77-MB78*MB79","v":29.389540711866889},29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,{"$f":"ON77-ON78*ON79","v":29.389540711866889},29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889,29.389540711866889]
[null,null,"Implied Heat Rate",null,null,"MMBTU/MWh",null,null,null,null,null,{"$f":"L77/L78","v":14.193548387096774},{"$f":"M77/M78","v":14.193548387096774},14.193548387096774,14.193548387096774,14.193548387096774,14.193548387096774,14.193548387096774,14.193548387096774,14.193548387096774,13.636363636363637,13.636363636363637,13.636363636363637,13.636363636363637,13.636363636363637,13.636363636363637,13.636363636363637,13.636363636363637,13.636363636363637,13.636363636363637,13.636363636363637,13.636363636363637,13.529411764705882,13.529411764705882,13.529411764705882,13.529411764705882,13.529411764705882,13.529411764705882,13.529411764705882,13.529411764705882,13.529411764705882,13.529411764705882,13.529411764705882,13.529411764705882,13.405714285714286,13.405714285714286,13.405714285714286,13.405714285714286,13.405714285714286,13.405714285714286,13.405714285714286,13.405714285714286,13.405714285714286,13.405714285714286,13.405714285714286,13.405714285714286,13.673828571428572,13.673828571428572,13.673828571428572,13.673828571428572,13.673828571428572,13.673828571428572,13.673828571428572,13.673828571428572,13.673828571428572,13.673828571428572,13.673828571428572,13.673828571428572,13.947305142857145,13.947305142857145,13.947305142857145,13.947305142857145,13.947305142857145,13.947305142857145,13.947305142857145,13.947305142857145,{"$f":"BY77/BY78","v":13.947305142857145},13.947305142857145,13.947305142857145,13.947305142857145,14.226251245714289,14.226251245714289,14.226251245714289,14.226251245714289,14.226251245714289,14.226251245714289,14.226251245714289,14.226251245714289,14.226251245714289,14.226251245714289,14.226251245714289,14.226251245714289,14.510776270628574,14.510776270628574,14.510776270628574,14.510776270628574,14.510776270628574,14.510776270628574,14.510776270628574,14.510776270628574,14.510776270628574,14.510776270628574,14.510776270628574,14.510776270628574,14.800991796041146,14.800991796041146,14.800991796041146,14.800991796041146,14.800991796041146,14.800991796041146,14.800991796041146,14.800991796041146,14.800991796041146,14.800991796041146,14.800991796041146,14.800991796041146,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,{"$f":"EK77/EK78","v":15.097011631961967},15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,{"$f":"GW77/GW78","v":15.097011631961967},15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,{"$f":"HD77/HD78","v":15.097011631961967},15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,{"$f":"JP77/JP78","v":15.097011631961967},15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,{"$f":"MB77/MB78","v":15.097011631961967},15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,{"$f":"ON77/ON78","v":15.097011631961967},15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967,15.097011631961967]
[null,null,null,"Electricity Energy Renevue",null,"k $",null,null,null,null,null,{"$f":"L76*L77/1000","v":0},{"$f":"M76*M77/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF76*AF77/1000","v":0},0,0,0,0,0,0,0,0,0,1375.0970802836869,1330.2529896183876,1374.0924829606865,1401.0620665703632,1265.0127703647331,1400.0376916148898,1354.3795961595881,1399.0135261485098,1353.3885696390396,1397.9895701283804,1397.4776706472755,1351.9024098500045,1396.4540287162156,1350.9118899247321,1395.4305961243415,1422.8173374835653,1330.5345189766842,1421.7737564469371,1375.4052057703141,1420.7303888271274,1374.3955984208624,1419.6872345804934,1419.1657374584795,1372.8815745129648,1418.1229031897933,1371.8724832569817,1417.0802821852085,1444.8902326761925,1304.5819900934125,1443.8270854621842,1396.7376710223675,1442.7641556663641,1395.7091344706903,1441.7014432442672,1441.1701685344749,{"$f":"BY76*BY77/1000","v":1394.1667240175243},5193.8718756683693,5025.813642505349,5192.8097064861167,5296.1242774216744,4783.1069635209496,5295.0411971825943,5123.7094259287269,5293.9583384380894,5122.66160526982,5292.8757011428643,5292.3344655245801,5121.0902760499675,5017.5667037501744,4855.2131811382324,5016.5405897353894,5116.3481636509059,4620.7451425724585,5115.3018484018603,4949.7859074397384,5114.2557471287919,4948.7736548899093,5113.2098597879422,5112.6869963284262,4947.2556641957035,5111.6414298038771,4946.2439290915236,5110.5960771021882,5212.274950539675,4875.5005403662408,5211.2090178493017,5042.5898063732284,5210.1433031467559,5041.558575026118,5209.0778063874623,5208.5451397226043,5040.0121234130766,5207.4799697946182,5038.9814192132399,5206.4150176984704,5310.0002757898837,4795.6388417292719,5308.9143578493358,5137.1336924128918,5307.8286619836872,5136.0831264336348,5306.7431881475222,5306.2005344763056,5134.5076802859039,5305.1153935992334,5133.457651337445,5304.0304746381453,5303.4880983619141,4789.7574764946603,5302.4035121897159,5130.8335183378113,5301.3191478200633,5129.784240771306,5300.2350052075972,5299.6930170461374,5128.210726748679,5298.6092069844244,5127.1619855543568,5297.5256185665394,{"$f":"EK76*EK77/1000","v":5296.9839074598658},4783.8833241587208,5295.9006514227385,5124.5410707880192,5294.8176169161388,5123.4930800541551,5293.7348038947621,5293.1934804268776,5121.9214957870781,4811.0099995894652,4655.3400370614472,4810.0261273108663,4809.5342666264332,4498.7816526101042,4808.550696141584,4652.9603093524656,4807.5673268011378,4652.0087589166569,4806.58415856396,4806.092649846245,3121.8725549057599,4862.9680915078752,4705.6169197903819,4861.973593575558,4861.4764208791657,4390.5619475040603,4860.4822279999207,4703.2114914258091,4859.4882384374041,4702.2496644067023,4858.4944521500365,4857.9976352215426,4700.8072926737868,4857.0041537689567,4699.8459573236851,4856.0108754876092,4855.5143125231643,4385.1773680453744,4854.521338920772,4697.4434789733295,4853.5285683857619,4696.4828315376253,4852.5360008766038,4852.0397932437445,4695.0422287275287,4851.0475301955194,4694.0820723578481,4850.0554700693638,4849.5595160890925,4379.7993922279302,4848.5677602682345,4691.6825404038154,4847.5762072657162,4690.7230711048769,4846.5848570400585,4846.0892579555948,4689.2842350481897,4845.0982118174798,4688.3252562130319,4844.1073683525728,4843.6120226096173,4530.6575838084918,4842.6214830768067,4685.9286670418633,{"$f":"GW76*GW77/1000","v":4841.6311461135992},4684.9703744348244,4840.6410116785701,4840.1460203961788,4683.5333029648054,4839.1561896757576,4682.575500220044,4838.1665613799851,4837.6718231284049,4369.0632191319028,4836.6824983919887,4680.1818502227161,4835.6933759767444,4679.2247328644835,4834.7044558412972,4834.2100716155701,4677.7894238170447,4833.2214548222573,4676.8327957203219,4832.2330402053394,4831.7389087001075,4363.7050056857152,4830.7507972702597,4674.4420812922372,4829.7628879134591,4673.4861377414863,4828.77518058838,4828.2814026748229,4672.0525889551973,4827.2939983198585,4671.0971340659271,4826.3067958933407,4825.8132703903439,4358.3533635455251,4824.8263707790693,4668.7093516069062,4823.8396729930173,4667.7545804240817,4822.853176990915,4822.3600046459496,4666.3227897401584,4821.3738112424007,4665.3685066195212,4820.3878195196539,4819.8948992756923,4508.4728662470152,4818.9092099968157,4662.9836525338014,4817.9237222956453,4662.0300522811121,4816.9384361309558,4816.4458686119124,4660.600017543421,4815.4608846746714,4659.6469047543615,4814.47610217089,4813.9837864436731,4347.6697609568546,4812.9993060128454,4657.2649754505874,4812.0150269125097,4656.3125446920076,4811.0309491014905,4810.5389856666116,{"$f":"JI76*JI77/1000","v":4654.884263747057},5001.9374181008843,4840.0896126484522,5000.9145003423728,5000.4031199124493,4516.031295796729,4999.3805159245276,4837.6154442153256,4998.3581210635293,4836.6261310086402,4997.3359352866873,4996.8249207914623,4835.1425405334594,4995.8030485606823,4834.1537330462334,4994.7813853071775,4994.2706320335474,4510.492840892578,4993.249282165827,4831.6825989300532,4992.2281411685562,4830.6944990157972,4991.2072089990197,4990.6968212113052,3246.624861116175,5057.2958463324412,4893.6568069293098,5056.2616075367805,5055.7445674565133,4729.0838653927412,5054.7106459040688,4891.1552558913672,5053.676935793038,4890.1549935624562,5052.643437080179,5052.1267669845547,4888.6549836021886,5051.0935852878974,4887.6552325897364,5050.0606148813504,5049.5442088983646,4560.4122567808927,5048.5115553459664,4885.1567494507299,5047.4791129756704,4884.157713842239,5046.4468817442876,5045.930845292196,4882.6595434922338,5044.8989306882277,4881.6610185731224,5043.8672271152427,5043.3514544518821,4554.819373123948,5042.3200673444571,4879.1655995705869,5041.2888911601394,4878.1677891780646,5040.257925855798,5039.7425222701386,4876.6714561822264,5038.7118732048975,4875.6741558527774,5037.6814349118313,{"$f":"LU76*LU77/1000","v":5037.1662947913937},4549.2333485722402,5036.1361725757743,4873.1817972288582,5035.1062610245881,4872.1852105497037,5034.0765600947525,5033.5617885993806,4870.6907126547039,5032.5324035208114,4869.6946354130805,5031.5032289559285,5030.9887206026642,4705.9275380964091,5029.9598617275888,4867.2053334145348,5028.9312132585883,4866.2099689479865,5027.9027751526337,5027.3886349723534,4864.7173039032605,5026.3605123303059,4863.7224482494703,5025.3325999437693,5024.8187225828797,4538.081843146866,5023.7911254989904,4861.2361991276566,5022.7637385631333,4860.2420553747934,5021.7365617323321,5021.2230520929015,4858.7512209325359,5020.1961903391239,4857.7575853684248,5019.1695385829989,5018.6562914406368,4532.5163454801404,5017.6299546004748,4855.2743853792981,5016.6038276506197,4854.2814608430408,5015.577910548147,5015.0650306762682,4852.7924547582024,5014.0394282644093,4851.8000377874541,5013.0140355926633,5012.5014178959291,4526.9576733325111,5011.4763397539318,4849.3198831915624,5010.4514712448317,4848.3281763766645,5009.426812325758,5008.9145614490872,4846.8409964069515,5007.8902168346904,4845.8497965350844,5006.8660817031832,5006.3540926801243,4682.8845975593531,5005.3302716926264,4843.3726835975622,{"$f":"OG76*OG77/1000","v":5004.3066600809334},4842.3821930106105,5003.2832578022244,5002.7716351493618,4840.8968369164768,5001.7485467898678,4839.9068526508418,5000.7256676563529,5000.2143065359651,4515.860772121574,4999.1917411611939,4837.4327776414029,4998.1693849054491,4836.443501790819,4997.1472377259643,4996.636242526457,4834.959967335466,4995.6144088811961,4833.9711971852475,4994.5927842053188,4994.0820502175429,4510.322526347436,4993.0607389156175,4831.5001563781789,3409.8113568776389,4894.2021049393388,5056.825024527705,5056.3079268338906,4892.7008535649675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Capacity Revenue"]
[null,null,"Total Capacity",null,null,"MW",null,null,null,null,null,{"$f":"L43","v":0},{"$f":"M43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,249.97443565422441,249.94887392259193,249.92331480483523,249.89775830068703,249.87220440988006,249.84665313214711,249.82110446722095,249.7955584148344,249.77001497472031,249.74447414661157,249.71893593024109,249.69340032534177,249.66786733164659,249.64233694888853,249.61680917680056,249.5912840151158,249.56576146356727,249.54024152188805,249.51472418981129,249.48920946707014,249.46369735339778,249.43818784852741,249.4126809521922,249.38717666412549,249.36167498406053,249.33617591173066,249.31067944686919,249.28518558920948,249.25969433848493,249.23420569442899,249.20871965677509,249.18323622525673,249.1577553996074,249.13227717956056,249.10680156484989,{"$f":"BY43","v":249.08132855520887},249.05585815037117,249.03039035007038,249.00492515404025,248.97946256201439,248.95400257372657,248.92854518891053,248.90309040730006,248.87763822862891,248.85218865263096,248.82674167904003,248.80129730759006,248.77585553801492,248.75041637004858,248.72497980342496,248.69954583787808,248.67411447314194,248.64868570895064,248.6232595450382,248.59783598113873,248.57241501698641,248.54699665231533,248.52158088685971,248.49616772035375,248.47075715253172,248.44534918312786,248.41994381187646,248.39454103851182,248.36914086276832,248.34374328438034,248.31834830308225,248.29295591860847,248.2675661306935,248.24217893907181,248.21679434347789,248.19141234364625,248.16603293931152,248.14065613020827,248.1152819160711,248.08991029663466,248.06454127163363,248.0391748408027,248.01381100387661,247.98844976059013,247.96309111067799,247.93773505387506,247.91238158991612,247.88703071853607,247.8616824394698,247.83633675245221,247.81099365721823,247.78565315350286,247.7603152410411,247.73497991956791,247.70964718881845,247.6843170485277,247.65898949843083,247.63366453826293,247.60834216775922,247.58302238665485,247.55770519468501,247.532390591585,247.50707857709003,247.48176915093546,{"$f":"EK43","v":247.45646231285653},247.43115806258868,247.40585639986719,247.38055732442757,247.35526083600519,247.32996693433549,247.30467561915398,247.27938689019618,247.25410074719764,247.22881718989393,247.20353621802062,247.17825783131332,247.15298202950768,247.12770881233942,247.10243817954418,247.07717013085775,247.05190466601584,247.02664178475425,247.00138148680878,246.97612377191527,249.9244030942979,249.89884647886407,249.87329247678286,249.847741087787,249.82219231160934,249.79664614798267,249.77110259663985,249.74556165731374,249.72002332973724,249.6944876136433,249.66895450876487,249.64342401483492,249.61789613158643,249.59237085875253,249.56684819606619,249.54132814326059,249.51581070006876,249.49029586622393,249.46478364145921,249.43927402550787,249.41376701810307,249.38826261897813,249.36276082786625,249.33726164450084,249.31176506861519,249.28627109994264,249.26077973821663,249.23529098317056,249.20980483453786,249.18432129205203,249.15884035544659,249.13336202445501,249.10788629881091,249.08241317824786,249.05694266249944,249.0314747512993,249.00600944438111,248.98054674147858,248.9550866423254,248.92962914665534,248.90417425420216,248.87872196469968,248.8532722778817,248.82782519348211,{"$f":"GW43","v":248.80238071123478},248.77693883087363,248.75149955213257,248.72606287474559,248.7006287984467,248.67519732296986,248.64976844804914,248.62434217341863,248.59891849881245,248.57349742396468,248.54807894860951,248.52266307248112,248.49724979531371,248.47183911684152,248.4464310367988,248.42102555491988,248.39562267093905,248.37022238459065,248.34482469560905,248.31942960372868,248.29403710868394,248.26864721020931,248.24325990803922,248.21787520190824,248.19249309155089,248.16711357670169,248.14173665709529,248.11636233246628,248.09099060254931,248.06562146707904,248.04025492579015,248.01489097841741,247.98952962469556,247.96417086435937,247.93881469714367,247.91346112278322,247.88811014101299,247.86276175156777,247.83741595418255,247.81207274859224,247.7867321345318,247.76139411173625,247.73605867994061,247.71072583887994,247.68539558828928,247.66006792790375,247.63474285745852,247.60942037668872,247.58410048532949,247.55878318311613,247.53346846978383,247.50815634506787,247.48284680870356,247.45753986042618,247.43223549997111,247.40693372707372,247.38163454146945,247.35633794289367,247.33104393108187,247.3057525057695,247.2804636666921,247.25517741358522,247.22989374618439,247.20461266422524,{"$f":"JI43","v":247.17933416744339},247.15405825557445,247.12878492835412,247.10351418551809,247.07824602680208,247.05298045194189,247.02771746067322,247.00245705273196,246.9771992278539,246.95194398577493,246.92669132623092,246.90144124895781,246.8761937536915,246.85094884016797,246.82570650812323,246.80046675729332,246.77522958741429,246.74999499822221,246.72476298945318,246.69953356084335,246.67430671212884,246.64908244304587,246.62386075333066,246.5986416427194,249.914966041068,249.88941039064252,249.86385735347099,249.83830692928618,249.81275911782089,249.78721391880794,249.76167133198015,249.73613135707049,249.71059399381181,249.6850592419371,249.65952710117929,249.63399757127135,249.60847065194636,249.5829463429373,249.55742464397733,249.53190555479947,249.50638907513689,249.48087520472276,249.45536394329022,249.42985529057256,249.40434924630298,249.37884581021473,249.35334498204108,249.32784676151542,249.30235114837103,249.27685814234135,249.25136774315976,249.22587995055966,249.20039476427456,249.17491218403791,249.14943220958321,249.12395484064405,249.09848007695393,249.0730079182465,249.04753836425536,249.02207141471416,248.99660706935657,248.9711453279163,248.94568619012708,248.92022965572266,{"$f":"LU43","v":248.89477572443684},248.86932439600341,248.84387567015622,248.81842954662918,248.7929860251561,248.76754510547096,248.74210678730768,248.71667107040025,248.69123795448266,248.66580743928895,248.6403795245532,248.61495421000944,248.58953149539184,248.5641113804345,248.53869386487156,248.51327894843729,248.48786663086582,248.46245691189148,248.43704979124851,248.41164526867118,248.38624334389385,248.3608440166509,248.33544728667667,248.31005315370558,248.2846616174721,248.25927267771064,248.23388633415576,248.2085025865419,248.18312143460363,248.15774287807557,248.13236691669226,248.10699355018841,248.08162277829857,248.05625460075748,248.03088901729984,248.00552602766038,247.98016563157387,247.9548078287751,247.92945261899891,247.90410000198011,247.87874997745357,247.85340254515421,247.82805770481693,247.80271545617668,247.77737579896851,247.75203873292733,247.72670425778824,247.70137237328629,247.67604307915656,247.65071637513415,247.62539226095421,247.60007073635191,247.57475180106246,247.54943545482107,247.524121697363,247.49881052842352,247.47350194773793,247.44819595504157,247.42289255006983,247.39759173255806,247.37229350224166,247.3469978588561,247.32170480213685,247.29641433181939,{"$f":"OG43","v":247.27112644763923},247.24584114933194,247.22055843663307,247.19527830927822,247.17000076700307,247.14472580954325,247.11945343663442,247.09418364801232,247.06891644341266,247.04365182257123,247.0183897852238,246.99313033110624,246.96787345995432,246.94261917150399,246.91736746549105,246.89211834165152,246.86687179972134,246.84162783943646,246.81638646053287,246.79114766274662,246.7659114458138,246.7406778094705,246.71544675345282,246.69021827749691,249.9172554569374,249.89169957240225,249.86614630114499,249.84059564289836,249.81504759739519,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Availability Factor",null,null,"%",null,null,null,null,null,{"$f":"1-L30","v":1},{"$f":"1-M30","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,{"$f":"1-BY30","v":0.99},0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,{"$f":"1-EK30","v":0.99},0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.65666666666666673,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,{"$f":"1-GW30","v":0.99},0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,{"$f":"1-JI30","v":0.99},0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.65666666666666673,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,{"$f":"1-LU30","v":0.99},0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,{"$f":"1-OG30","v":0.99},0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.66741935483870973,0.99,0.99,0.99,0.99,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Capacity for Bidding",null,null,"MW",null,null,null,null,null,{"$f":"L85*L86","v":0},{"$f":"M85*M86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,247.47469129768217,247.44938518336602,247.42408165678688,247.39878071768015,247.37348236578126,247.34818660082564,247.32289342254873,247.29760283068606,247.27231482497311,247.24702940514544,247.22174657093868,247.19646632208836,247.17118865833012,247.14591357939963,247.12064108503256,247.09537117496464,247.07010384893161,247.04483910666917,247.01957694791318,246.99431737239942,246.96906037986381,246.94380597004212,246.91855414267027,246.89330489748423,246.86805823421992,246.84281415261336,246.81757265240049,246.79233373331738,246.76709739510008,246.7418636374847,246.71663246020734,246.69140386300415,246.66617784561132,246.64095440776495,246.61573354920139,{"$f":"BY85*BY86","v":246.59051526965678},246.56529956886746,246.54008644656966,246.51487590249985,246.48966793639426,246.46446254798931,246.43925973702142,246.41405950322707,246.38886184634262,246.36366676610464,246.33847426224963,246.31328433451415,246.28809698263478,246.26291220634809,246.23773000539072,246.21255037949931,246.18737332841053,246.16219885186112,246.13702694958781,246.11185762132735,246.08669086681655,246.06152668579216,246.03636507799112,246.01120604315022,245.9860495810064,245.96089569129657,245.9357443737577,245.91059562812669,245.88544945414063,245.86030585153654,245.83516482005143,245.81002635942238,245.78489046938657,245.75975714968109,245.73462640004311,245.70949822020978,245.6843726099184,245.65924956890618,245.63412909691039,245.60901119366829,245.58389585891729,245.55878309239466,245.53367289383783,245.50856526298423,245.4834601995712,245.4583577033363,245.43325777401697,245.40816041135071,245.38306561507511,245.35797338492767,245.33288372064604,245.30779662196784,245.28271208863069,245.25763012037223,245.23255071693026,245.20747387804244,245.18239960344653,245.15732789288029,245.13225874608162,245.10719216278829,245.08212814273816,245.05706668566916,245.03200779131913,245.00695145942612,{"$f":"EK85*EK86","v":244.98189768972796},244.9568464819628,244.93179783586851,244.90675175118329,244.88170822764513,244.85666726499213,244.83162886296245,244.80659302129422,244.78155973972565,244.75652901799498,244.73150085584041,244.70647525300018,244.68145220921261,244.65643172421602,244.63141379774873,244.60639842954916,244.58138561935567,244.55637536690671,244.5313676719407,244.50636253419611,164.11702469858898,247.39985801407542,247.37455955201503,247.34926367690912,247.32397038849325,247.29867968650285,247.27339157067345,247.24810604074059,247.22282309643987,247.19754273750686,247.17226496367721,247.14698977468657,247.12171717027056,247.09644715016501,247.07117971410551,247.04591486182798,247.02065259306806,246.99539290756169,246.97013580504461,246.94488128525279,246.91962934792204,246.89437999278834,246.86913321958758,246.84388902805583,246.81864741792904,246.79340838894322,246.76817194083446,246.74293807333885,246.71770678619248,246.69247807913152,246.66725195189213,246.64202840421046,246.61680743582281,246.59158904646537,246.56637323587444,246.5411600037863,246.5159493499373,246.49074127406379,246.46553577590214,246.44033285518879,246.41513251166015,246.38993474505267,246.36473955510289,246.3395469415473,{"$f":"GW85*GW86","v":246.31435690412243},246.28916944256488,246.26398455661123,246.23880224599813,246.21362251046224,246.18844534974016,246.16327076356865,246.13809875168442,246.11292931382434,246.08776244972503,246.06259815912341,246.03743644175631,246.01227729736055,245.98712072567309,245.9619667264308,245.93681529937066,245.91166644422967,245.88652016074474,245.86137644865295,245.8362353076914,245.8110967375971,245.78596073810721,245.76082730895882,245.73569644988916,245.71056816063538,245.68544244093468,245.66031929052434,245.6351987091416,245.61008069652382,245.58496525240824,245.55985237653223,245.53474206863325,245.50963432844861,245.48452915571579,245.45942655017222,245.43432651155538,245.40922903960285,245.38413413405209,245.35904179464072,245.33395202110631,245.30886481318649,245.28378017061888,245.25869809314119,245.23361858049114,245.20854163240639,245.18346724862471,245.15839542888392,245.13332617292184,245.10825948047619,245.08319535128496,245.058133785086,245.03307478161719,245.00801834061653,244.98296446182192,244.9579131449714,244.93286438980297,244.90781819605476,244.88277456346472,244.85773349177106,244.83269498071181,244.80765903002518,244.78262563944935,244.75759480872253,244.73256653758298,{"$f":"JI85*JI86","v":244.70754082576894},244.68251767301871,244.65749707907057,244.6324790436629,244.60746356653405,244.58245064742246,244.55744028606648,244.53243248220463,244.50742723557536,244.48242454591718,244.45742441296861,244.43242683646824,244.40743181615457,244.38243935176629,244.35744944304199,244.33246208972039,244.30747729154015,244.28249504823998,244.25751535955865,244.23253822523492,244.20756364500755,244.18259161861542,244.15762214579735,244.1326552262922,164.11082770030134,247.3905162867361,247.36521877993627,247.33992385999332,247.31463152664267,247.28934177961986,247.26405461866034,247.23877004349978,247.2134880538737,247.18820864951772,247.16293183016751,247.13765759555864,247.11238594542689,247.08711687950793,247.06185039753754,247.03658649925146,247.01132518438553,246.98606645267554,246.96081030385733,246.93555673766684,246.91030575383996,246.88505735211257,246.85981153222068,246.83456829390025,246.80932763688733,246.78408956091795,246.75885406572817,246.73362115105405,246.70839081663181,246.68316306219754,246.65793788748738,246.63271529223761,246.60749527618438,246.58227783906403,246.55706298061281,246.53185070056702,246.50664099866302,246.48143387463713,246.45622932822582,246.43102735916543,{"$f":"LU85*LU86","v":246.40582796719247},246.38063115204338,246.35543691345467,246.33024525116289,246.30505616490453,246.27986965441625,246.2546857194346,246.22950435969625,246.20432557493783,246.17914936489606,246.15397572930766,246.12880466790935,246.10363618043792,246.07847026663015,246.05330692622283,246.02814615895292,246.00298796455715,245.97783234277256,245.95267929333602,245.92752881598446,245.90238091045492,245.8772355764844,245.85209281380989,245.82695262216853,245.80181500129737,245.77667995093353,245.75154747081419,245.72641756067648,245.70129022025759,245.67616544929481,245.65104324752534,245.62592361468651,245.60080655051559,245.57569205474991,245.55058012712684,245.52547076738378,245.50036397525813,245.47525975048734,245.45015809280892,245.42505900196031,245.39996247767903,245.37486851970266,245.34977712776876,245.32468830161491,245.29960204097881,245.27451834559807,245.24943721521035,245.22435864955344,245.199282648365,245.17420921138282,245.14913833834467,245.1240700289884,245.09900428305184,245.07394110027286,245.04888048038936,245.02382242313928,244.99876692826055,244.97371399549115,244.94866362456912,244.92361581523247,244.89857056721925,244.87352788026755,244.84848775411547,244.8234501885012,{"$f":"OG85*OG86","v":244.79841518316283},244.7733827378386,244.74835285226675,244.72332552618545,244.69830075933305,244.67327855144782,244.64825890226808,244.62324181153218,244.59822727897853,244.57321530434552,244.54820588737155,244.52319902779519,244.49819472535478,244.47319297978896,244.44819379083614,244.42319715823501,244.39820308172412,244.3732115610421,244.34822259592752,244.32323618611915,244.29825233135566,244.2732710313758,244.2482922859183,244.22331609472195,166.79961340013017,247.39278257667823,247.36748483813355,247.34218968646937,247.31689712142125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capacity Price",null,null,"$/Mw-day",null,null,null,null,null,{"$f":"LOOKUP(L9,Assumptions!79:79,Assumptions!80:80)","v":49.64},{"$f":"LOOKUP(M9,Assumptions!79:79,Assumptions!80:80)","v":49.64},{"$f":"LOOKUP(N9,Assumptions!79:79,Assumptions!80:80)","v":49.64},{"$f":"LOOKUP(O9,Assumptions!79:79,Assumptions!80:80)","v":49.64},{"$f":"LOOKUP(P9,Assumptions!79:79,Assumptions!80:80)","v":49.64},{"$f":"LOOKUP(Q9,Assumptions!79:79,Assumptions!80:80)","v":49.64},{"$f":"LOOKUP(R9,Assumptions!79:79,Assumptions!80:80)","v":49.64},{"$f":"LOOKUP(S9,Assumptions!79:79,Assumptions!80:80)","v":49.64},{"$f":"LOOKUP(T9,Assumptions!79:79,Assumptions!80:80)","v":49.64},{"$f":"LOOKUP(U9,Assumptions!79:79,Assumptions!80:80)","v":21.67005},{"$f":"LOOKUP(V9,Assumptions!79:79,Assumptions!80:80)","v":21.67005},{"$f":"LOOKUP(W9,Assumptions!79:79,Assumptions!80:80)","v":21.67005},{"$f":"LOOKUP(X9,Assumptions!79:79,Assumptions!80:80)","v":21.67005},{"$f":"LOOKUP(Y9,Assumptions!79:79,Assumptions!80:80)","v":21.67005},{"$f":"LOOKUP(Z9,Assumptions!79:79,Assumptions!80:80)","v":21.67005},{"$f":"LOOKUP(AA9,Assumptions!79:79,Assumptions!80:80)","v":21.67005},{"$f":"LOOKUP(AB9,Assumptions!79:79,Assumptions!80:80)","v":21.67005},{"$f":"LOOKUP(AC9,Assumptions!79:79,Assumptions!80:80)","v":21.67005},{"$f":"LOOKUP(AD9,Assumptions!79:79,Assumptions!80:80)","v":21.67005},{"$f":"LOOKUP(AE9,Assumptions!79:79,Assumptions!80:80)","v":21.67005},{"$f":"LOOKUP(AF9,Assumptions!79:79,Assumptions!80:80)","v":21.67005},{"$f":"LOOKUP(AG9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(AH9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(AI9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(AJ9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(AK9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(AL9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(AM9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(AN9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(AO9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(AP9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(AQ9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(AR9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(AS9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(AT9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(AU9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(AV9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(AW9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(AX9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(AY9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(AZ9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(BA9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(BB9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(BC9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(BD9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(BE9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(BF9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(BG9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(BH9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(BI9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(BJ9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(BK9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(BL9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(BM9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(BN9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(BO9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(BP9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(BQ9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(BR9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(BS9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(BT9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(BU9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(BV9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(BW9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(BX9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(BY9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(BZ9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(CA9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(CB9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(CC9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(CD9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(CE9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(CF9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(CG9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(CH9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(CI9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(CJ9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(CK9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(CL9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(CM9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(CN9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(CO9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(CP9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(CQ9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(CR9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(CS9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(CT9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(CU9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(CV9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(CW9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(CX9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(CY9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(CZ9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(DA9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(DB9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(DC9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(DD9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(DE9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(DF9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(DG9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(DH9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(DI9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(DJ9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(DK9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(DL9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(DM9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(DN9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(DO9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(DP9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(DQ9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(DR9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(DS9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(DT9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(DU9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(DV9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(DW9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(DX9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(DY9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(DZ9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(EA9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(EB9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(EC9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(ED9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(EE9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(EF9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(EG9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(EH9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(EI9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(EJ9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(EK9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(EL9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(EM9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(EN9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(EO9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(EP9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(EQ9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(ER9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(ES9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(ET9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(EU9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(EV9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(EW9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(EX9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(EY9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(EZ9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(FA9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(FB9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(FC9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(FD9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(FE9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(FF9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(FG9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(FH9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(FI9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(FJ9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(FK9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(FL9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(FM9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(FN9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(FO9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(FP9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(FQ9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(FR9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(FS9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(FT9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(FU9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(FV9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(FW9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(FX9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(FY9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(FZ9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(GA9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(GB9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(GC9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(GD9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(GE9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(GF9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(GG9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(GH9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(GI9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(GJ9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(GK9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(GL9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(GM9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(GN9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(GO9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(GP9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(GQ9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(GR9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(GS9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(GT9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(GU9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(GV9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(GW9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(GX9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(GY9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(GZ9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(HA9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(HB9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(HC9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(HD9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(HE9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(HF9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(HG9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(HH9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(HI9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(HJ9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(HK9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(HL9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(HM9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(HN9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(HO9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(HP9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(HQ9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(HR9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(HS9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(HT9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(HU9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(HV9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(HW9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(HX9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(HY9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(HZ9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(IA9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(IB9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(IC9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(ID9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(IE9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(IF9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(IG9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(IH9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(II9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(IJ9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(IK9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(IL9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(IM9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(IN9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(IO9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(IP9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(IQ9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(IR9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(IS9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(IT9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(IU9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(IV9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(IW9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(IX9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(IY9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(IZ9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(JA9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(JB9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(JC9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(JD9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(JE9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(JF9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(JG9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(JH9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(JI9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(JJ9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(JK9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(JL9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(JM9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(JN9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(JO9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(JP9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(JQ9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(JR9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(JS9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(JT9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(JU9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(JV9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(JW9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(JX9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(JY9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(JZ9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(KA9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(KB9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(KC9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(KD9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(KE9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(KF9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(KG9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(KH9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(KI9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(KJ9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(KK9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(KL9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(KM9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(KN9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(KO9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(KP9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(KQ9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(KR9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(KS9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(KT9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(KU9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(KV9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(KW9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(KX9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(KY9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(KZ9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(LA9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(LB9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(LC9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(LD9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(LE9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(LF9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(LG9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(LH9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(LI9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(LJ9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(LK9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(LL9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(LM9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(LN9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(LO9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(LP9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(LQ9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(LR9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(LS9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(LT9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(LU9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(LV9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(LW9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(LX9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(LY9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(LZ9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(MA9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(MB9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(MC9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(MD9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(ME9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(MF9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(MG9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(MH9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(MI9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(MJ9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(MK9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(ML9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(MM9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(MN9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(MO9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(MP9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(MQ9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(MR9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(MS9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(MT9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(MU9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(MV9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(MW9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(MX9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(MY9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(MZ9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(NA9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(NB9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(NC9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(ND9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(NE9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(NF9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(NG9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(NH9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(NI9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(NJ9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(NK9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(NL9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(NM9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(NN9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(NO9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(NP9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(NQ9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(NR9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(NS9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(NT9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(NU9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(NV9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(NW9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(NX9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(NY9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(NZ9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(OA9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(OB9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(OC9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(OD9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(OE9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(OF9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(OG9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(OH9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(OI9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(OJ9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(OK9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(OL9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(OM9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(ON9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(OO9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(OP9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(OQ9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(OR9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(OS9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(OT9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(OU9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(OV9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(OW9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(OX9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(OY9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(OZ9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(PA9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(PB9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(PC9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(PD9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(PE9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(PF9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(PG9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(PH9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(PI9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(PJ9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(PK9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(PL9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(PM9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(PN9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(PO9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(PP9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(PQ9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(PR9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(PS9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(PT9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(PU9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(PV9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(PW9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(PX9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(PY9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(PZ9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(QA9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(QB9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(QC9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(QD9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(QE9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(QF9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(QG9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(QH9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(QI9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(QJ9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(QK9,Assumptions!79:79,Assumptions!80:80)","v":30},{"$f":"LOOKUP(QL9,Assumptions!79:79,Assumptions!80:80)","v":30}]
[null,null,"Days",null,null,"Days",null,null,null,null,null,{"$f":"L7-L6+1","v":30},31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,{"$f":"BX7-BX6+1","v":31},30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,{"$f":"EJ7-EJ6+1","v":31},31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,{"$f":"GV7-GV6+1","v":30},31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,{"$f":"JH7-JH6+1","v":31},30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,{"$f":"LT7-LT6+1","v":31},31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,{"$f":"OF7-OF6+1","v":30},31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28]
[null,null,null,"Capacity Revenues",null,"k $",null,null,null,null,null,{"$f":"L87*L88*L89/1000","v":0},{"$f":"M87*M88*M89/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,230.15146290684442,222.70444666502942,230.1043959408118,230.08086606744254,207.79372518725623,230.03381353876787,222.59060408029387,229.98677063253805,222.54508334247581,229.93973734678525,229.91622431097295,222.47681968987951,229.869205452247,222.43132222145965,229.82219620908029,229.7986951927171,214.95099034857051,229.75170036920233,222.31761925312188,229.70471515633145,222.27215434187741,229.65773955213919,229.63425535268334,222.20397440773581,229.58729415782452,222.158532737352,229.54034256673248,229.51687037198516,207.28436181188405,229.46993318286079,222.04496921418664,229.42300559259385,221.99956006105018,229.37608759922139,229.35263220075731,{"$f":"BY87*BY88*BY89/1000","v":221.93146374269108},229.30572859904674,221.88607780191271,229.25883458932489,229.23539118084668,207.03014854031102,229.1885115554299,221.77265355290436,229.14164151709863,221.72730008949415,229.09478106389216,229.07135443109814,221.65928728437132,229.02450835190373,221.61395700485164,228.97767185293438,228.95425719542177,206.77624703556333,228.90743506311665,221.50067185919463,228.86062250613938,221.45537401721296,228.81381952253176,228.79042162012973,221.38744462290578,228.74363299290579,221.34216993638191,228.69685393415782,228.67346799235077,213.89846609083679,228.62670328264784,221.22902372348014,228.57994813652951,221.18378143471296,228.53320255204011,228.50983334479511,221.11593534892657,228.46310209908276,221.07071618721935,228.41638041011151,228.39302314879305,206.26937779761153,228.34631579126918,220.95770873668582,228.29961798560123,220.91252193300267,228.25292972983578,228.22958918255614,220.8447590535676,228.18291524798272,220.79959534858145,228.13625085843009,228.11292224242652,206.01640930111267,228.06627216674516,220.68672649023819,228.01963163120527,220.64159510359227,227.97300063385589,227.94968871139312,220.57391532846435,227.90307201767229,220.5288070121872,227.85646485726627,{"$f":"EK87*EK88*EK89/1000","v":227.83316485144698},205.76375104484876,227.78657198735772,220.41607657606494,227.73998865170998,220.37100053849289,227.69341484255506,227.67013150980361,220.30340376575307,227.62357198673533,220.25835077025636,227.57702198529017,227.55375055456773,212.85109560006794,227.50721483190631,220.14575858659424,227.46068862600077,220.10073783021605,227.41417193490486,227.39091715680237,147.70532222873007,230.08186795309015,222.63710359681355,230.03481521952548,230.01129246129872,207.73089093666238,229.96425416072628,222.52329543666653,229.91722547968908,222.47778846375618,229.87020641621979,229.84670049045852,222.40954545324351,229.79969584965346,222.36406174269496,229.75270082150004,229.72920691155332,207.4761300423518,229.68222629869146,222.25039315672751,229.6352552935675,222.20494199350949,229.58829389421643,229.56481679609192,222.13678267613611,229.51786980171721,222.09135474675099,229.47093240820516,229.44746731115902,207.22168158647048,229.40054431525968,221.97782556378939,229.35363091531522,221.93243014181883,229.30672710936324,229.28327880352126,221.86435441494356,229.23638938487932,221.81898219831194,229.18950955532554,229.16607323584395,214.35924322819582,229.11920778624568,221.70559224739259,{"$f":"GW87*GW88*GW89/1000","v":229.07235192083385},221.66025249830841,229.02550563764842,229.00208608877824,221.59226025941601,228.95525417525837,221.54694368721178,228.90843183906651,228.88502426185664,206.71372045776903,228.83821628798478,221.43369279758068,228.79141788654533,221.38840865310578,228.74462905558065,228.72123822841473,221.32049979980673,228.67446374949262,221.27523880378766,228.627698836153,228.60431996596532,206.46020702001005,228.55756939733169,221.16212680490023,228.51082838939089,221.11689819684122,228.46409694018763,228.44073479950168,221.04907262687144,228.39401768473962,221.00386713887903,228.34731012382895,228.32395992545722,206.20700449080124,228.27726669166015,220.89089386039984,228.23058300683064,220.84572072064688,228.18390886901588,228.16057537962888,220.77797833186784,228.11391555867556,220.73282828382708,228.06726527985677,228.04394371813794,213.30961650630348,227.99730774886206,220.61999355562966,227.95068131684286,220.57487581615646,227.90406442013,227.88075954690402,220.50721650655487,227.83415694949437,220.46212183047427,227.78756388251676,227.76427092233089,205.70153063331034,227.71769214734709,220.34942548264061,227.6711228979234,220.30436307550443,227.62456317211195,227.60128687995217,{"$f":"JI87*JI88*JI89/1000","v":220.23678674319206},227.5547414359074,220.1917473711635,227.5082055106065,227.48494111687666,205.44925854383487,227.43841946604181,220.07918923398415,227.39190732908509,220.03418209132548,227.34540470406083,227.32215695791547,219.96668863453911,227.27566859714264,219.9217044987378,227.22918974343995,227.20595388113233,205.19729584052158,227.15948928438957,219.80928440271143,227.11303418985702,219.76433245675389,227.06658859559155,227.04336936045175,147.69974493027121,230.07318014666458,222.62869690194267,230.02612918979381,230.0026073197777,215.14172734826928,229.95557079535411,222.51489303914983,229.90854389010252,222.46938778456595,229.86152660205579,229.83802156386952,222.40114735088423,229.79101869794238,222.35566535778378,229.74402544430387,229.72053242147854,207.46829582024748,229.67355358258735,222.24200106390015,229.62658435107116,222.1965516169013,229.57962472496521,229.55614851332723,222.12839487319863,229.50920329165368,222.08296865915537,229.46226767048026,229.43880345946758,207.21385697224594,229.39188223536325,221.96944376301383,229.34497060685149,221.92405005515764,229.29806857196991,229.27462115152733,221.85597689879671,229.22773350341251,221.81060639540325,229.18085544402385,{"$f":"LU87*LU88*LU89/1000","v":229.15742000948899},206.95973016771646,229.11055632951286,221.6972207260466,229.0637022333612,221.65188268897461,229.01685771907418,228.99343905451752,221.58389301744407,228.94660890935333,221.5385781563769,228.8997883411557,228.87638164780725,214.08826913196825,228.82957544138722,221.42533154305764,228.78277880703814,221.38004910849529,228.7359917428025,228.71260179886556,221.31214281940944,228.66582908613049,221.26688353242889,228.61906593861676,228.59568795120657,206.45241115878414,228.5489391478572,221.15377580460884,228.50219990483953,221.10854890436534,228.45547022019858,228.43210896165846,221.04072589546402,228.38539361091742,220.99552211441414,228.33868781366692,228.31533849699005,206.19921819040937,228.26864702631227,220.8825531017643,228.22196510424152,220.83738166773242,228.17529272882496,228.15196012050188,220.76964183688094,228.10530206140621,220.72449349368932,228.05865354408471,228.03533286297943,205.94633573756158,227.98869865466054,220.61166302608959,227.94207398323823,220.56654699024557,227.8954588467621,227.8721548535195,220.49889023543449,227.82555401580677,220.4537972621122,227.77896270816618,227.75567062751389,213.03996925583277,227.70909361132738,220.34110516965106,{"$f":"OG87*OG88*OG89/1000","v":227.66252612034145},220.29604446405472,227.61596815260808,227.59269273935246,220.22847068339973,227.54614905284649,220.18343301204126,227.49961488472493,227.47635136945004,205.44150085565022,227.42983147525555,220.07087912501567,227.38332109457997,220.02587368181008,227.3368202254776,227.31357335715856,219.9583827735517,227.26708675176914,219.91340033633477,227.2206096530908,227.19737466816073,205.18954766635568,227.15091182590405,219.80098448524973,155.12364046212105,222.65350431901041,230.05176089946423,230.02823640841652,222.58520740927912,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ancillary Service Revenues"]
[null,null,"Merchant Generation",null,null,"MWH",null,null,null,null,null,{"$f":"L76","v":0},{"$f":"M76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29893.414788775801,28918.54325257364,29871.575716536667,29860.657855293335,26961.056486886897,29838.825481988271,28865.720293256352,29816.997573497647,28844.598670908774,29795.174128908358,29784.264080291468,28812.924336104101,29762.447329842616,28791.813510757289,29740.635041013244,29729.730569420732,27801.483521736707,29707.924971309883,28739.055333448545,29686.123832537807,28717.959614631123,29664.327152192578,29653.430483645076,28686.324125189407,29631.640489230587,28665.239190131339,29609.854950963854,29598.963852601126,26724.711880714211,29577.184996847398,28612.545715382585,29555.410594963556,28591.475868327296,29533.640646038722,29522.757341151388,{"$f":"BY76","v":28559.879176608665},106397.85806995769,102955.14010008749,106376.09924944674,106365.22150791284,96061.988922704302,106343.46936171949,102902.51124854761,106321.72166393376,102881.4672415253,106299.97841364595,106289.10845602954,102849.90929994828,100770.78367483764,97510.141082134709,100750.17561529111,100739.87316598558,90981.548695647871,100719.27142777134,97460.295618045624,100698.67390270134,97440.364567573692,100678.08058991397,100667.78551285707,97410.475634078524,100647.19851687856,97390.554772008036,100626.61573102945,100616.32591663435,94115.325079968185,100595.74944436505,97340.770438331252,100575.17718007298,97320.863831273702,100554.60912289764,100544.32667170984,97291.011553527685,100523.76492359642,97271.115122376505,100503.20738044908,100492.93018546895,90758.526230949064,100472.37894815845,97221.391844141748,100451.83191366454,97201.50965052117,100431.28908112775,100421.01924032471,97171.693983569727,100400.48270911242,97151.821953375824,100379.95037770923,100369.68578666767,90647.220092489573,100349.15975336787,97102.159655704789,100328.63791773032,97082.301845580587,100308.1202788966,100297.86303301297,97052.522744524307,100277.35168777582,97032.675085362367,100256.84453719716,{"$f":"EK76","v":100246.59253463669},90536.050459733451,100226.0916744374,96983.07369346857,100205.5950067524,96963.240236936879,100185.10253072424,100174.8578643136,96933.497656931359,91049.428794694133,88103.340308102546,91030.808794116063,91021.500221827082,85140.438240027172,91002.885932762525,88058.303434637695,90984.27545040031,88040.295132086409,90965.668773961937,90956.366862720955,59082.12889149203,92032.74718123606,89054.841438725402,92013.926087810192,92004.516984519476,83092.356374664945,91985.701664290522,89009.318174666609,91966.890191875631,88991.115385502475,91948.082566487923,91938.680196183399,88963.818181297393,91919.878339861374,88945.62469707799,91901.080328600001,91891.682764621321,82990.452016940719,91872.890519476583,88900.157262691006,91854.102117426999,88881.976797403797,91835.317557686576,91825.926718436764,88854.713070454454,91807.147920686868,88836.541898700394,91788.372963282047,91778.986924463592,82888.672634588191,91760.21772610386,88791.130225515764,91741.452366126076,88772.972056727536,91722.69084374528,91713.311521408497,88745.741765977422,91694.555753951718,88727.592879324773,91675.803822130227,91666.429294337562,85743.697291278324,91647.683114498272,88682.236898957024,{"$f":"GW76","v":91628.94076833353},88664.10099932336,91610.202255059383,91600.834435511308,88636.904103766399,91582.101670103337,88618.777474884715,91563.372735626603,91554.009704742639,82685.488183107605,91535.286515193904,88573.477119032264,91516.567154618126,88555.363461242319,91497.851622232251,91488.495291365893,88528.19991992267,91469.785499797043,88510.095521515061,91451.079534461198,91441.727986386119,82584.082808004023,91423.027758932672,88464.850721960087,91404.331355756352,88446.759278736485,91385.638776075051,91376.293919800679,88419.629050748568,91357.607073895866,88401.546855551598,91338.924049531561,91329.583970182881,82482.801796320506,91310.906676664061,88356.357544159939,91292.233202732255,88338.288288258744,91273.563547606347,91264.230151851545,88311.191332747127,91245.566223470218,88293.13131353083,91226.906111942691,91217.57748725517,85323.8466025214,91198.923099544816,88247.99742225185,91180.272526737142,88229.950326462582,91161.625768051978,91152.303818761589,88202.886602621948,91133.662779797742,88184.848732189697,91115.025553006708,91105.708368932363,82280.612253324143,91087.076858938817,88139.770193056247,91068.449159169366,88121.745230201763,91049.825268844783,91040.514751980867,{"$f":"JI76","v":88094.714697276824},94662.77243733748,91599.766906404024,94643.413492412321,94633.735504620709,85466.891554235306,94614.382497873405,91552.942721337415,94595.033448899398,91534.219749991389,94575.68835688931,94566.017294492834,91506.142471968284,94546.678136411356,91487.429071474922,94527.342933271037,94517.676814551058,85362.075069656988,94498.347542306059,91440.662311527951,94479.022222980522,91421.962302009619,94459.700855766088,94450.041653947934,61443.093890992823,95710.442941012472,92613.537911208143,95690.869742954223,95681.084645027528,89498.958576880032,95661.517450867323,92566.195504286326,95641.954258282669,92547.265318379432,95622.39506645521,95612.616970569739,92518.877297967832,95593.063778344032,92499.956788838055,95573.514584830424,95563.741487335079,86306.811061222936,95544.198290356333,92452.672442582465,95524.659090045607,92433.765472630956,95505.123885585534,95495.357781544139,92405.41226725062,95475.828569327947,92386.514962208632,95456.303350919799,95446.542239138522,86200.964500454313,95427.023009911121,92339.288605413763,95407.507772450219,92320.40482294558,95387.996525939496,95378.242399035371,92292.086389899428,95358.737137419623,92273.212260487737,95339.235864713934,{"$f":"LU76","v":95329.486723947426},86095.247749770046,95309.991433077346,92226.043822035383,95290.500129078267,92207.183198613449,95271.01281113486,95261.270646679288,92178.89949525673,95241.789306291001,92160.048513052796,95222.311949920782,95212.574765487836,89060.719958898801,95193.103383617097,92112.937921911973,95173.635983727887,92094.100429134051,95154.172565005851,95144.442348328084,92065.851412874326,95124.984899830291,92047.023549490434,95105.531430464573,95095.806187701935,85884.203042054214,95076.358685508603,91999.970734717281,95056.915160413264,91981.156344215982,95037.475611602611,95027.757328049935,91952.941972513028,95008.323742141656,91934.137199596298,94988.894130485438,94979.180814747873,85778.874767210305,94959.757162945927,91887.142090333946,94940.337483364478,91868.350773776678,94920.921775191178,94911.215410128789,91840.171004142467,94891.805657544988,91821.389293374756,94872.399874339244,94862.698470999458,85673.675666825613,94843.298640338791,91774.451818853253,94823.902777027106,91755.683547942157,94804.510880253045,94794.81641906414,91727.538337940758,94775.430470575622,91708.779661038687,94756.048486597152,94746.358981045792,88624.627210426435,94726.982942312199,91661.899750574856,{"$f":"OG76","v":94707.610866062052},91643.15449704678,94688.24275148497,94678.560179570632,91615.043804294299,94659.198005984144,91596.308133009166,94639.83979204559,94630.162169691219,85463.664355950503,94610.809893706319,91549.485716006515,94591.461575345267,91530.763451632985,94572.117213798701,94562.446516577969,91502.687233797507,94543.108088735971,91483.974539915274,94523.773615685786,94514.107861954879,85358.851829203966,94494.779319576075,91437.209545863894,64531.434432242357,92623.857796708326,95701.532534177109,95691.74634590128,92595.44628226012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Ancillary Service Price",null,null,"$/MWH",null,null,null,null,null,{"$f":"LOOKUP(L9,Assumptions!79:79,Assumptions!82:82)","v":2.5},{"$f":"LOOKUP(M9,Assumptions!79:79,Assumptions!82:82)","v":2.5},{"$f":"LOOKUP(N9,Assumptions!79:79,Assumptions!82:82)","v":2.5},{"$f":"LOOKUP(O9,Assumptions!79:79,Assumptions!82:82)","v":2.5},{"$f":"LOOKUP(P9,Assumptions!79:79,Assumptions!82:82)","v":2.5},{"$f":"LOOKUP(Q9,Assumptions!79:79,Assumptions!82:82)","v":2.5},{"$f":"LOOKUP(R9,Assumptions!79:79,Assumptions!82:82)","v":2.5},{"$f":"LOOKUP(S9,Assumptions!79:79,Assumptions!82:82)","v":2.5},{"$f":"LOOKUP(T9,Assumptions!79:79,Assumptions!82:82)","v":2.5},{"$f":"LOOKUP(U9,Assumptions!79:79,Assumptions!82:82)","v":2.7},{"$f":"LOOKUP(V9,Assumptions!79:79,Assumptions!82:82)","v":2.7},{"$f":"LOOKUP(W9,Assumptions!79:79,Assumptions!82:82)","v":2.7},{"$f":"LOOKUP(X9,Assumptions!79:79,Assumptions!82:82)","v":2.7},{"$f":"LOOKUP(Y9,Assumptions!79:79,Assumptions!82:82)","v":2.7},{"$f":"LOOKUP(Z9,Assumptions!79:79,Assumptions!82:82)","v":2.7},{"$f":"LOOKUP(AA9,Assumptions!79:79,Assumptions!82:82)","v":2.7},{"$f":"LOOKUP(AB9,Assumptions!79:79,Assumptions!82:82)","v":2.7},{"$f":"LOOKUP(AC9,Assumptions!79:79,Assumptions!82:82)","v":2.7},{"$f":"LOOKUP(AD9,Assumptions!79:79,Assumptions!82:82)","v":2.7},{"$f":"LOOKUP(AE9,Assumptions!79:79,Assumptions!82:82)","v":2.7},{"$f":"LOOKUP(AF9,Assumptions!79:79,Assumptions!82:82)","v":2.7},{"$f":"LOOKUP(AG9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(AH9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(AI9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(AJ9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(AK9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(AL9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(AM9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(AN9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(AO9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(AP9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(AQ9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(AR9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(AS9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(AT9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(AU9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(AV9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(AW9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(AX9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(AY9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(AZ9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(BA9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(BB9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(BC9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(BD9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(BE9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(BF9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(BG9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(BH9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(BI9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(BJ9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(BK9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(BL9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(BM9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(BN9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(BO9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(BP9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(BQ9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(BR9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(BS9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(BT9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(BU9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(BV9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(BW9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(BX9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(BY9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(BZ9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(CA9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(CB9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(CC9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(CD9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(CE9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(CF9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(CG9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(CH9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(CI9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(CJ9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(CK9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(CL9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(CM9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(CN9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(CO9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(CP9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(CQ9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(CR9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(CS9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(CT9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(CU9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(CV9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(CW9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(CX9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(CY9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(CZ9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(DA9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(DB9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(DC9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(DD9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(DE9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(DF9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(DG9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(DH9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(DI9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(DJ9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(DK9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(DL9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(DM9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(DN9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(DO9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(DP9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(DQ9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(DR9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(DS9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(DT9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(DU9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(DV9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(DW9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(DX9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(DY9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(DZ9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(EA9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(EB9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(EC9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(ED9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(EE9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(EF9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(EG9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(EH9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(EI9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(EJ9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(EK9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(EL9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(EM9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(EN9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(EO9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(EP9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(EQ9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(ER9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(ES9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(ET9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(EU9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(EV9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(EW9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(EX9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(EY9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(EZ9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(FA9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(FB9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(FC9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(FD9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(FE9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(FF9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(FG9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(FH9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(FI9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(FJ9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(FK9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(FL9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(FM9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(FN9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(FO9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(FP9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(FQ9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(FR9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(FS9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(FT9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(FU9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(FV9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(FW9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(FX9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(FY9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(FZ9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(GA9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(GB9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(GC9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(GD9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(GE9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(GF9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(GG9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(GH9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(GI9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(GJ9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(GK9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(GL9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(GM9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(GN9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(GO9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(GP9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(GQ9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(GR9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(GS9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(GT9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(GU9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(GV9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(GW9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(GX9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(GY9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(GZ9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(HA9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(HB9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(HC9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(HD9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(HE9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(HF9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(HG9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(HH9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(HI9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(HJ9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(HK9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(HL9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(HM9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(HN9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(HO9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(HP9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(HQ9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(HR9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(HS9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(HT9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(HU9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(HV9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(HW9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(HX9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(HY9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(HZ9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(IA9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(IB9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(IC9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(ID9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(IE9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(IF9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(IG9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(IH9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(II9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(IJ9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(IK9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(IL9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(IM9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(IN9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(IO9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(IP9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(IQ9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(IR9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(IS9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(IT9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(IU9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(IV9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(IW9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(IX9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(IY9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(IZ9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(JA9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(JB9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(JC9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(JD9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(JE9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(JF9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(JG9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(JH9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(JI9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(JJ9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(JK9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(JL9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(JM9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(JN9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(JO9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(JP9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(JQ9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(JR9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(JS9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(JT9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(JU9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(JV9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(JW9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(JX9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(JY9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(JZ9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(KA9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(KB9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(KC9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(KD9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(KE9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(KF9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(KG9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(KH9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(KI9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(KJ9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(KK9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(KL9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(KM9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(KN9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(KO9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(KP9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(KQ9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(KR9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(KS9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(KT9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(KU9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(KV9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(KW9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(KX9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(KY9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(KZ9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(LA9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(LB9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(LC9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(LD9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(LE9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(LF9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(LG9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(LH9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(LI9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(LJ9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(LK9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(LL9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(LM9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(LN9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(LO9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(LP9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(LQ9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(LR9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(LS9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(LT9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(LU9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(LV9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(LW9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(LX9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(LY9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(LZ9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(MA9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(MB9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(MC9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(MD9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(ME9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(MF9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(MG9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(MH9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(MI9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(MJ9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(MK9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(ML9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(MM9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(MN9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(MO9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(MP9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(MQ9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(MR9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(MS9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(MT9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(MU9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(MV9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(MW9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(MX9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(MY9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(MZ9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(NA9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(NB9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(NC9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(ND9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(NE9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(NF9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(NG9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(NH9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(NI9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(NJ9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(NK9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(NL9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(NM9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(NN9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(NO9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(NP9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(NQ9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(NR9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(NS9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(NT9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(NU9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(NV9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(NW9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(NX9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(NY9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(NZ9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(OA9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(OB9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(OC9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(OD9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(OE9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(OF9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(OG9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(OH9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(OI9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(OJ9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(OK9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(OL9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(OM9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(ON9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(OO9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(OP9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(OQ9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(OR9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(OS9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(OT9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(OU9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(OV9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(OW9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(OX9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(OY9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(OZ9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(PA9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(PB9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(PC9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(PD9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(PE9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(PF9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(PG9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(PH9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(PI9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(PJ9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(PK9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(PL9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(PM9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(PN9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(PO9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(PP9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(PQ9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(PR9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(PS9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(PT9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(PU9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(PV9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(PW9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(PX9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(PY9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(PZ9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(QA9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(QB9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(QC9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(QD9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(QE9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(QF9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(QG9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(QH9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(QI9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(QJ9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(QK9,Assumptions!79:79,Assumptions!82:82)","v":3},{"$f":"LOOKUP(QL9,Assumptions!79:79,Assumptions!82:82)","v":3}]
[null,null,null,"Ancillary Service Revenues",null,"k $",null,null,null,null,null,{"$f":"L93*L94/1000","v":0},{"$f":"M93*M94/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,89.6802443663274,86.755629757720925,89.614727149610005,89.581973565880006,80.883169460660696,89.516476445964813,86.597160879769064,89.450992720492934,86.533796012726327,89.385522386725071,89.352792240874408,86.438773008312296,89.287341989527846,86.375440532271867,89.221905123039733,89.1891917082622,83.404450565210126,89.123774913929651,86.217166000345628,89.058371497613422,86.153878843893366,88.992981456577738,88.96029145093523,86.058972375568217,88.894921467691759,85.995717570394021,88.829564852891565,88.796891557803377,80.17413564214263,88.731554990542193,85.837637146147756,88.66623178489067,85.774427604981881,88.600921938116173,88.568272023454156,{"$f":"BY93*BY94/1000","v":85.679637529825996},319.19357420987302,308.86542030026243,319.12829774834017,319.09566452373849,288.18596676811291,319.03040808515846,308.70753374564288,318.96516499180126,308.64440172457591,318.89993524093785,318.86732536808859,308.54972789984487,302.31235102451291,292.53042324640415,302.25052684587331,302.21961949795678,272.94464608694364,302.15781428331405,292.38088685413686,302.09602170810399,292.32109370272104,302.03424176974187,302.00335653857121,292.23142690223563,301.94159555063572,292.17166431602413,301.87984719308838,301.84897774990304,282.34597523990453,301.78724833309519,292.02231131499377,301.72553154021892,291.96259149382109,301.66382736869298,301.63298001512953,291.87303466058307,301.57129477078928,291.81334536712956,301.50962214134728,301.47879055640681,272.27557869284715,301.41713684447535,291.66417553242525,301.35549574099366,291.60452895156351,301.29386724338326,301.26305772097407,291.51508195070915,301.20144812733724,291.45546586012745,301.13985113312771,301.10905736000302,271.94166027746871,301.04747926010361,291.30647896711434,300.98591375319097,291.24690553674179,300.9243608366898,300.89358909903893,291.15756823357293,300.83205506332746,291.09802525608706,300.77053361159147,{"$f":"EK93*EK94/1000","v":300.73977760391006},271.60815137920036,300.67827502331221,290.94922108040572,300.61678502025717,290.88972071081065,300.55530759217271,300.52457359294078,290.8004929707941,273.14828638408238,264.31002092430765,273.09242638234815,273.06450066548126,255.42131472008151,273.00865779828757,264.17491030391307,272.95282635120094,264.12088539625927,272.89700632188578,272.86910058816289,177.2463866744761,276.09824154370818,267.1645243161762,276.04177826343056,276.01355095355842,249.27706912399486,275.95710499287156,267.02795452399982,275.90067057562692,266.97334615650743,275.84424769946372,275.81604058855021,266.89145454389217,275.7596350195841,266.83687409123394,275.70324098579999,275.67504829386394,248.97135605082215,275.6186715584297,266.700471788073,275.56230635228098,266.64593039221143,275.50595267305971,275.47778015531031,266.5641392113634,275.42144376206062,266.50962569610118,275.36511888984614,275.33696077339079,248.66601790376455,275.28065317831158,266.37339067654733,275.22435709837822,266.31891617018266,275.16807253123585,275.13993456422548,266.2372252979323,275.08366726185517,266.18277863797431,275.02741146639073,274.9992878830127,257.23109187383494,274.94304934349481,266.04671069687106,{"$f":"GW93*GW94/1000","v":274.88682230500063},265.99230299797006,274.83060676517817,274.80250330653394,265.91071231129916,274.74630501031004,265.85633242465417,274.69011820687984,274.66202911422789,248.05646454932281,274.60585954558172,265.72043135709674,274.54970146385443,265.66609038372701,274.49355486669674,274.46548587409768,265.58459975976797,274.40935649939115,265.53028656454518,274.3532386033836,274.32518395915838,247.75224842401207,274.26908327679803,265.39455216588027,274.21299406726905,265.34027783620945,274.15691632822518,274.12888175940208,265.25888715224573,274.0728212216876,265.2046405666548,274.01677214859467,273.98875191054867,247.4484053889615,273.93272002999214,265.06907263247984,273.87669960819676,265.01486486477626,273.82069064281905,273.79269045555463,264.9335739982414,273.73669867041065,264.87939394059248,273.68071833582803,273.65273246176554,255.9715398075642,273.59676929863446,264.74399226675553,273.54081758021147,264.68985097938776,273.48487730415599,273.45691145628473,264.60865980786588,273.40098833939322,264.55454619656911,273.34507665902015,273.31712510679711,246.84183675997244,273.2612305768165,264.41931057916872,273.2053474775081,264.36523569060529,273.14947580653433,273.12154425594258,{"$f":"JI93*JI94/1000","v":264.28414409183046},283.98831731201244,274.79930071921206,283.93024047723696,283.90120651386212,256.40067466270591,283.84314749362022,274.65882816401222,283.78510034669819,274.60265924997418,283.72706507066795,283.69805188347851,274.5184274159048,283.64003440923409,274.46228721442475,283.58202879981314,283.5530304436532,256.08622520897097,283.49504262691818,274.32198693458389,283.43706666894155,274.26588690602887,283.37910256729828,283.35012496184385,184.32928167297848,287.13132882303745,277.84061373362448,287.07260922886269,287.04325393508259,268.49687573064006,286.98455235260195,277.69858651285898,286.92586277484799,277.64179595513826,286.86718519936562,286.83785091170927,277.5566318939035,286.77919133503212,277.49987036651419,286.72054375449125,286.69122446200527,258.92043318366882,286.63259487106899,277.3580173277474,286.57397727013682,277.30129641789284,286.5153716567566,286.48607334463242,277.2162368017519,286.42748570798386,277.15954488662589,286.36891005275942,286.33962671741557,258.60289350136293,286.28106902973337,277.01786581624128,286.22252331735064,276.96121446883672,286.16398957781848,286.13472719710609,276.8762591696983,286.07621141225883,276.8196367814632,286.01770759414183,{"$f":"LU93*LU94/1000","v":285.98846017184223},258.28574324931014,285.92997429923201,276.67813146610615,285.87150038723479,276.62154959584035,285.81303843340459,285.78381194003788,276.53669848577022,285.72536791887296,276.4801455391584,285.66693584976235,285.63772429646355,267.1821598766964,285.57931015085126,276.33881376573595,285.52090795118369,276.28230128740216,285.46251769501754,285.43332704498425,276.19755423862301,285.37495469949084,276.14107064847133,285.3165942913937,285.2874185631058,257.65260912616264,285.2290760565258,275.99991220415188,285.17074548123981,275.94346903264795,285.11242683480782,285.0832719841498,275.85882591753909,285.02497122642495,275.80241159878892,284.96668239145635,284.9375424442436,257.33662430163093,284.87927148883779,275.6614262710018,284.82101245009341,275.60505232133005,284.76276532557353,284.73364623038634,275.52051301242739,284.67541697263499,275.46416788012431,284.61719962301777,284.58809541299837,257.02102700047686,284.52989592101636,275.32335545655974,284.47170833108135,275.26705064382651,284.41353264075912,284.38444925719244,275.18261501382227,284.32629141172686,275.12633898311611,284.26814545979147,284.23907694313738,265.87388163127929,284.18094882693657,274.98569925172455,{"$f":"OG93*OG94/1000","v":284.12283259818616},274.92946349114033,284.06472825445491,284.03568053871192,274.84513141288289,283.97759401795247,274.78892439902751,283.91951937613675,283.89048650907364,256.39099306785153,283.83242968111892,274.64845714801959,283.77438472603581,274.59229035489898,283.7163516413961,283.68733954973391,274.50806170139253,283.6293242662079,274.4519236197458,283.57132084705739,283.54232358586461,256.07655548761193,283.48433795872819,274.3116286375917,193.59430329672708,277.87157339012492,287.10459760253133,287.07523903770385,277.78633884678038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total Merchant Revenues","K $",null,null,null,null,null,{"$f":"L95+L90+L82","v":0},{"$f":"M95+M90+M82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1694.9287875568587,1639.7130660411381,1693.8116060511084,1720.7249062036858,1553.68966501265,1719.5879815996225,1663.5673611196512,1718.4512895015407,1662.4674489942417,1717.3148298618908,1716.7466871991228,1660.8180025481963,1715.6105761579904,1659.7186526784635,1714.4746974564614,1741.8052243845445,1628.889959890465,1740.649231730069,1683.9399910237817,1739.4934754810722,1682.8216316066332,1738.3379555892102,1737.7602842620981,1681.1445212962687,1736.6051188153097,1680.0267335647277,1735.4501896048325,1763.2039946059811,1592.0404875474392,1762.0285736355872,1704.6202773827019,1760.8533930438487,1703.4831221367224,1759.6784527816048,1759.0910727586863,{"$f":"BY95+BY90+BY82","v":1701.7778252900414},5742.3711784772895,5556.565140607524,5741.1968388237819,5844.4553331262596,5278.3230788293731,5843.2601168231831,5654.1896132272741,5842.0651449469897,5653.0333070838897,5840.8704174476943,5840.2731453237666,5651.2992912341833,5548.9035631265906,5369.3575613894882,5547.7687884341967,5647.5220403442845,5100.4660356949653,5646.3670977482907,5463.6674661530697,5645.2123913430351,5462.5501226098431,5644.0579210802161,5643.4807744871268,5460.8745357208445,5642.3266583474187,5459.7577633439296,5641.1727782294347,5742.7973962819287,5371.744981696982,5741.6229694650447,5555.8411414117027,5740.4487828235042,5554.7049479546522,5739.2748363081955,5738.687953082529,5553.0010934225866,5737.5143666644899,5551.8654807675885,5736.341020249929,5839.8720894950839,5274.1837982197303,5838.67781048508,5649.7555766820033,5837.4837757102823,5648.6001773182006,5836.2899851207412,5835.6931813798356,5646.8675212901808,5834.4997569745537,5645.7127125461539,5833.3065766297032,5832.7100779643433,5267.715546073242,5831.5172636165644,5642.8267237951641,5830.3246932044594,5641.6727414116403,5829.1323666781427,5828.5362948565689,5639.9422103107163,5827.3443340654239,5638.7888178226312,5826.1526170353973,{"$f":"EK95+EK90+EK82","v":5825.5568499152232},5261.2552265827699,5824.365498433408,5635.90636844449,5823.1743905881058,5634.7538013034591,5821.9835263294899,5821.3881855296222,5633.0253925236257,5311.7818579602827,5139.9084087560113,5310.6955756785046,5310.1525178464826,4967.0540629302541,5309.0665687717783,5137.2809782429731,5307.9808417783397,5136.2303821431324,5306.8953368207503,5306.3526675912099,3446.824263808966,5369.1482010046739,5195.4185477033716,5368.050187058514,5367.5012642940228,4847.5699075647171,5366.4035871535189,5192.7627413864757,5365.30613449272,5191.7007990269658,5364.2089062657196,5363.6603763005514,5190.1082926709223,5362.5634846381945,5189.0468931576142,5361.4668172949096,5360.9185677285814,4841.6248541385485,5359.8222367778935,5186.3943439181303,5358.7261300316104,5185.3337039233465,5357.6302474438799,5357.0823901951471,5183.7431506150278,5355.9868437592968,5182.6830528007004,5354.8915213674154,5354.3439441736427,4835.687091718165,5353.2489577618053,5180.0337566441522,5352.1541952794096,5178.9744174168782,5351.059656680658,5350.5124713233417,5177.3858147610654,5349.4182684642146,5176.3270170493179,5348.324289374289,5347.777383728474,5002.2479189105225,5346.6837402065476,5173.6809699861269,{"$f":"GW95+GW90+GW82","v":5345.5903203394337},5172.6229299311026,5344.4971240813966,5343.9506097914909,5171.0362755355209,5342.8577488613264,5169.97877633191,5341.7651114259315,5341.2188765044893,4823.8334041389944,5340.1265742255555,5167.3359743773935,5339.0344953271442,5166.2792319013161,5337.9426397635743,5337.3967957180821,5164.6945233766191,5336.3052750711413,5163.6383210886543,5335.2139776448757,5334.6684126252312,4817.9174611297376,5333.5774499443896,5160.9987602630172,5332.486710370119,5159.9433137745373,5331.3961938567927,5330.8510192337262,5158.3605487343148,5329.7608372262857,5157.3056417714606,5328.6708781657644,5328.1259822263501,4812.0087734252875,5327.0363575007214,5154.6693180997863,5325.9469556080448,5153.6151660095047,5324.8577765027503,5324.3132704811333,5152.0343420702675,5323.2244254714869,5150.9807288439406,5322.1358031353384,5321.5915754555954,4977.7540225608827,5320.5032870443119,5148.3476383561865,5319.4152211926994,5147.2947790766566,5318.327377855242,5317.7835396151013,5145.7158938578414,5316.6960299635593,5144.6635727814046,5315.6087427124266,5315.0651824728011,4800.2131283501376,5313.978228737009,5142.0337115123966,5312.8914972879411,5140.9821434581172,5311.8049880801364,5311.2618168025065,{"$f":"JI95+JI90+JI82","v":5139.4051945820793},5513.4804768488038,5335.0806607388276,5512.3529463302166,5511.7892675431876,4977.8812290032693,5510.6620828841897,5332.353461613322,5509.5351287393123,5331.2629723499394,5508.4084050614165,5507.8451296328567,5329.6276565839034,5506.7187515670594,5328.537724759396,5505.5926038504304,5505.0296163583325,4971.7763619420703,5503.9038140771345,5325.8138702673486,5502.7782420273552,5324.7247183785803,5501.6529001619092,5501.0903155336009,3578.6538877194248,5574.5003553021434,5394.1261175648769,5573.360345955437,5572.7904287113734,5212.7224684716502,5571.6507690520248,5391.368735443376,5570.5113424579886,5390.26617730216,5569.3721488816009,5568.8026394601338,5388.6127628469767,5567.6637953208719,5387.5107683140341,5566.5251840801457,5565.9559657818481,5026.8009857848092,5564.8177037996229,5384.7567678423775,5563.6796745968786,5383.6555618770335,5562.5418781260096,5561.9730671501557,5382.0041751671843,5560.8356196878649,5380.903532118904,5559.698404838482,5559.1298846287655,5020.6361235975564,5557.9930186095535,5378.1529091498423,5556.856385084342,5377.0530537020586,5555.7199840055864,5555.1518706187717,5375.4036922507212,5554.0158181205688,5374.3043990296437,5552.8799979499972,{"$f":"LU95+LU90+LU82","v":5552.3121749727252},5014.4788219892671,5551.1767032045191,5371.5571494210108,5550.0414636451842,5370.4586428345183,5548.9064562472313,5548.3390395939359,5368.8113041579181,5547.2043803490378,5367.7133591086158,5546.0699531468463,5545.5028265469355,5187.197967105074,5544.368747319827,5364.9694787233284,5543.2349000168106,5363.8723193438836,5542.1012845904534,5541.5345638162034,5362.227000961293,5540.4012961159269,5361.1304024303709,5539.2682601737797,5538.7018290971919,5002.1868634318125,5537.5691407033737,5358.3898871364172,5536.4366839492122,5357.2940733118066,5535.3044587873383,5534.7384330387094,5355.6507727455391,5533.6065551764659,5354.5555190816276,5532.4749087881219,5531.9091723818701,4996.0521879721809,5530.777873115625,5351.8183647520646,5529.6468052049549,5350.7238948321028,5528.5159686025454,5527.9506370271565,5349.0826096075107,5526.8201472984501,5347.9886991612675,5525.6898887597654,5525.1248461719069,4989.92503607055,5523.9949343296084,5345.2549016742114,5522.8652535591518,5344.1617740107367,5521.7358038132788,5521.1711655597992,5342.5225016562081,5520.0420622622241,5341.4299327803128,5518.9131898711412,5518.3488402507755,5161.798448446465,5517.2203141308901,5338.6994880189377,{"$f":"OG95+OG90+OG82","v":5516.0920187994607},5337.6077009658056,5514.9639542092873,5514.4000084274267,5335.970439012759,5513.2722898606671,5334.8792100619103,5512.1448019172149,5511.5811444144892,4977.6932660450757,5510.4540023175687,5332.1521139144379,5509.3270907260649,5331.0616658275285,5508.2004095928378,5507.6371554333491,5329.4264118104102,5506.5108198991729,5328.3365211413284,5505.3847147054666,5504.8217484715678,4971.5886295014034,5503.6959887002495,5325.61276950102,3758.5293006364873,5394.7271826484739,5573.9813830297007,5573.4114022800113,5393.0723998210269,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total Revenues",null,null,null,null,null,null,{"$f":"L97+L73","v":0},{"$f":"M97+M73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4143.2920275568586,4078.7742660411382,4142.174846051108,4169.0881462036859,3974.1467850126501,4167.9512215996228,4102.6285611196508,4166.8145295015411,4101.5286489942418,4165.6780698618913,4165.1099271991225,4099.8792025481962,4163.9738161579908,4098.7798526784636,4162.8379374564611,4190.1684643845447,4058.649119890465,4189.0124717300696,4123.0011910237818,4187.8567154810726,4121.8828316066338,4186.7011955892103,4186.1235242620987,4120.2057212962691,4184.9683588153093,4119.0879335647278,4183.8134296048329,4211.567234605981,4012.4976075474392,4210.3918136355878,4143.6814773827018,4209.2166330438486,4142.5443221367223,4208.041692781605,4207.4543127586867,{"$f":"BY97+BY73","v":4140.8390252900417},5742.3711784772895,5556.565140607524,5741.1968388237819,5844.4553331262596,5278.3230788293731,5843.2601168231831,5654.1896132272741,5842.0651449469897,5653.0333070838897,5840.8704174476943,5840.2731453237666,5651.2992912341833,5548.9035631265906,5369.3575613894882,5547.7687884341967,5647.5220403442845,5100.4660356949653,5646.3670977482907,5463.6674661530697,5645.2123913430351,5462.5501226098431,5644.0579210802161,5643.4807744871268,5460.8745357208445,5642.3266583474187,5459.7577633439296,5641.1727782294347,5742.7973962819287,5371.744981696982,5741.6229694650447,5555.8411414117027,5740.4487828235042,5554.7049479546522,5739.2748363081955,5738.687953082529,5553.0010934225866,5737.5143666644899,5551.8654807675885,5736.341020249929,5839.8720894950839,5274.1837982197303,5838.67781048508,5649.7555766820033,5837.4837757102823,5648.6001773182006,5836.2899851207412,5835.6931813798356,5646.8675212901808,5834.4997569745537,5645.7127125461539,5833.3065766297032,5832.7100779643433,5267.715546073242,5831.5172636165644,5642.8267237951641,5830.3246932044594,5641.6727414116403,5829.1323666781427,5828.5362948565689,5639.9422103107163,5827.3443340654239,5638.7888178226312,5826.1526170353973,{"$f":"EK97+EK73","v":5825.5568499152232},5261.2552265827699,5824.365498433408,5635.90636844449,5823.1743905881058,5634.7538013034591,5821.9835263294899,5821.3881855296222,5633.0253925236257,5311.7818579602827,5139.9084087560113,5310.6955756785046,5310.1525178464826,4967.0540629302541,5309.0665687717783,5137.2809782429731,5307.9808417783397,5136.2303821431324,5306.8953368207503,5306.3526675912099,3446.824263808966,5369.1482010046739,5195.4185477033716,5368.050187058514,5367.5012642940228,4847.5699075647171,5366.4035871535189,5192.7627413864757,5365.30613449272,5191.7007990269658,5364.2089062657196,5363.6603763005514,5190.1082926709223,5362.5634846381945,5189.0468931576142,5361.4668172949096,5360.9185677285814,4841.6248541385485,5359.8222367778935,5186.3943439181303,5358.7261300316104,5185.3337039233465,5357.6302474438799,5357.0823901951471,5183.7431506150278,5355.9868437592968,5182.6830528007004,5354.8915213674154,5354.3439441736427,4835.687091718165,5353.2489577618053,5180.0337566441522,5352.1541952794096,5178.9744174168782,5351.059656680658,5350.5124713233417,5177.3858147610654,5349.4182684642146,5176.3270170493179,5348.324289374289,5347.777383728474,5002.2479189105225,5346.6837402065476,5173.6809699861269,{"$f":"GW97+GW73","v":5345.5903203394337},5172.6229299311026,5344.4971240813966,5343.9506097914909,5171.0362755355209,5342.8577488613264,5169.97877633191,5341.7651114259315,5341.2188765044893,4823.8334041389944,5340.1265742255555,5167.3359743773935,5339.0344953271442,5166.2792319013161,5337.9426397635743,5337.3967957180821,5164.6945233766191,5336.3052750711413,5163.6383210886543,5335.2139776448757,5334.6684126252312,4817.9174611297376,5333.5774499443896,5160.9987602630172,5332.486710370119,5159.9433137745373,5331.3961938567927,5330.8510192337262,5158.3605487343148,5329.7608372262857,5157.3056417714606,5328.6708781657644,5328.1259822263501,4812.0087734252875,5327.0363575007214,5154.6693180997863,5325.9469556080448,5153.6151660095047,5324.8577765027503,5324.3132704811333,5152.0343420702675,5323.2244254714869,5150.9807288439406,5322.1358031353384,5321.5915754555954,4977.7540225608827,5320.5032870443119,5148.3476383561865,5319.4152211926994,5147.2947790766566,5318.327377855242,5317.7835396151013,5145.7158938578414,5316.6960299635593,5144.6635727814046,5315.6087427124266,5315.0651824728011,4800.2131283501376,5313.978228737009,5142.0337115123966,5312.8914972879411,5140.9821434581172,5311.8049880801364,5311.2618168025065,{"$f":"JI97+JI73","v":5139.4051945820793},5513.4804768488038,5335.0806607388276,5512.3529463302166,5511.7892675431876,4977.8812290032693,5510.6620828841897,5332.353461613322,5509.5351287393123,5331.2629723499394,5508.4084050614165,5507.8451296328567,5329.6276565839034,5506.7187515670594,5328.537724759396,5505.5926038504304,5505.0296163583325,4971.7763619420703,5503.9038140771345,5325.8138702673486,5502.7782420273552,5324.7247183785803,5501.6529001619092,5501.0903155336009,3578.6538877194248,5574.5003553021434,5394.1261175648769,5573.360345955437,5572.7904287113734,5212.7224684716502,5571.6507690520248,5391.368735443376,5570.5113424579886,5390.26617730216,5569.3721488816009,5568.8026394601338,5388.6127628469767,5567.6637953208719,5387.5107683140341,5566.5251840801457,5565.9559657818481,5026.8009857848092,5564.8177037996229,5384.7567678423775,5563.6796745968786,5383.6555618770335,5562.5418781260096,5561.9730671501557,5382.0041751671843,5560.8356196878649,5380.903532118904,5559.698404838482,5559.1298846287655,5020.6361235975564,5557.9930186095535,5378.1529091498423,5556.856385084342,5377.0530537020586,5555.7199840055864,5555.1518706187717,5375.4036922507212,5554.0158181205688,5374.3043990296437,5552.8799979499972,{"$f":"LU97+LU73","v":5552.3121749727252},5014.4788219892671,5551.1767032045191,5371.5571494210108,5550.0414636451842,5370.4586428345183,5548.9064562472313,5548.3390395939359,5368.8113041579181,5547.2043803490378,5367.7133591086158,5546.0699531468463,5545.5028265469355,5187.197967105074,5544.368747319827,5364.9694787233284,5543.2349000168106,5363.8723193438836,5542.1012845904534,5541.5345638162034,5362.227000961293,5540.4012961159269,5361.1304024303709,5539.2682601737797,5538.7018290971919,5002.1868634318125,5537.5691407033737,5358.3898871364172,5536.4366839492122,5357.2940733118066,5535.3044587873383,5534.7384330387094,5355.6507727455391,5533.6065551764659,5354.5555190816276,5532.4749087881219,5531.9091723818701,4996.0521879721809,5530.777873115625,5351.8183647520646,5529.6468052049549,5350.7238948321028,5528.5159686025454,5527.9506370271565,5349.0826096075107,5526.8201472984501,5347.9886991612675,5525.6898887597654,5525.1248461719069,4989.92503607055,5523.9949343296084,5345.2549016742114,5522.8652535591518,5344.1617740107367,5521.7358038132788,5521.1711655597992,5342.5225016562081,5520.0420622622241,5341.4299327803128,5518.9131898711412,5518.3488402507755,5161.798448446465,5517.2203141308901,5338.6994880189377,{"$f":"OG97+OG73","v":5516.0920187994607},5337.6077009658056,5514.9639542092873,5514.4000084274267,5335.970439012759,5513.2722898606671,5334.8792100619103,5512.1448019172149,5511.5811444144892,4977.6932660450757,5510.4540023175687,5332.1521139144379,5509.3270907260649,5331.0616658275285,5508.2004095928378,5507.6371554333491,5329.4264118104102,5506.5108198991729,5328.3365211413284,5505.3847147054666,5504.8217484715678,4971.5886295014034,5503.6959887002495,5325.61276950102,3758.5293006364873,5394.7271826484739,5573.9813830297007,5573.4114022800113,5393.0723998210269,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Operating Expenses"]
[null,"Fuel Expense"]
[null,null,"Gas Cost/MMBTU",null,null,"$/MMBTU",null,null,null,null,null,{"$f":"L78","v":3.1},{"$f":"M78","v":3.1},3.1,3.1,3.1,3.1,3.1,3.1,3.1,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.3,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.4,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,{"$f":"BY78","v":3.5},3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,{"$f":"EK78","v":3.5},3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,{"$f":"GW78","v":3.5},3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,{"$f":"JI78","v":3.5},3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,{"$f":"LU78","v":3.5},3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,{"$f":"OG78","v":3.5},3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5,3.5]
[null,null,"Fuel Use ",null,null,"MMBTU",null,null,null,null,null,{"$f":"L54","v":0},{"$f":"M54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,715549.94597155659,692450.17974255804,715513.75928724848,715495.66663136042,646237.80916526099,715459.48269205866,692362.63684705342,715423.30058264593,692327.62278785696,715387.12030302919,715369.03084936563,692275.10501914495,715332.8533142698,692240.09538659465,715296.67760873865,715278.59044203104,669114.66478218464,715242.41748067376,692152.57905096875,715206.24634865008,692117.57561478356,715170.07704586769,715151.99308041274,692065.07377958088,715115.82652131829,692030.07476869889,715079.66179123358,715061.58011204109,645845.74093296286,715025.41812529752,691942.58498489368,714989.25796733273,691907.59216849692,714953.09963805403,714935.02115914307,{"$f":"BY54","v":691855.10626197001},714898.86557272018,691820.11786953371,714862.71181475185,714844.6356214094,645649.79602529295,714808.48460595007,691732.6546294936,714772.33541871444,691697.6724296629,714736.18805961008,714718.11506557837,691645.20244697866,677715.66163219605,655837.28201443388,677681.38829762815,677664.25228032446,612068.36346764967,677629.98154562281,655754.36789826071,677595.71254405542,655721.20518693828,677561.44527553476,677544.31229113962,655671.46426449029,677510.04762202478,655638.305745758,677475.7846857378,677458.65386737732,633735.6187414045,677424.39353016787,655555.41678512562,677390.13492556673,655522.26413512928,677355.8780534867,677338.75026711461,655472.53830371611,677304.4959936518,655439.38984503772,677270.24345249077,677253.11783149617,611697.02561352367,677218.86788862385,655356.52603231382,677184.61967783456,655323.38344059035,677150.37319904065,677133.25060911453,655273.67269563314,677099.00672814948,655240.53429395647,677064.76457896072,677047.64415375527,611511.44117809378,677013.4046020672,655157.6956215119,676979.16678193631,655124.56308501039,676944.9306932753,676927.81329821865,655074.86742193229,676893.5798065986,655041.73907420598,676859.34804622922,{"$f":"EK54","v":676842.23281523632},611325.91304763395,676808.00365157926,654958.92553441296,676773.77621895482,654925.80305008241,676739.55051727442,676722.4383155111,654876.12246430747,615171.10473643953,595311.82197043777,615139.99439580168,615124.43981547782,575424.44139437634,615093.33183477144,595236.55977519543,615062.22542725306,595206.45756136882,615031.12059284304,615015.56876552885,395923.11769399041,616780.36710118467,596869.13326644746,616749.1753771723,616733.58010670485,557035.59956310736,616702.39074879745,596793.67418839107,616671.20296819357,596763.49322840851,616640.01676481334,616624.42425455712,596718.22465023561,616593.240416863,596688.0475058757,616562.058156193,616546.46761721733,556866.59900739009,616515.28772193415,596612.61132155545,616484.10940347658,596582.43951825693,616452.93266176386,616437.34488216217,596537.18467424216,616406.17050541798,596507.01668540842,616374.99770521955,616359.41189630004,556697.64972521435,616328.24146077095,596431.60338787874,616297.07260158844,596401.44073848601,616265.90531867289,616250.32226829033,596356.1996244624,616219.15734962549,596326.04078837752,616187.99400702817,616172.41292673,576404.77854748862,616141.2519480848,596250.65037069458,{"$f":"GW54","v":616110.09254530782},596220.4968724309,616078.93471831968,616063.35639572144,596175.26948423276,616032.20093226666,596145.11979811965,616001.04704440117,615985.47069128964,556359.90491926693,615954.31916665903,596069.75225334207,615923.16921741865,596039.60790343059,615892.02084348886,615876.44724724046,595994.39423689339,615845.30123612704,595964.25369797612,615814.15680012514,615798.58517276589,556191.10936439794,615767.4430992814,595888.90901916416,615736.30260070949,595858.77381482976,615705.16367697017,615689.59480563784,595813.57386579073,615658.458243998,595783.44247129408,615627.32325699157,615611.75635395118,556022.36502087431,615580.62372874597,595708.12065151066,615549.49267797498,595677.99458997813,615518.36320155871,615502.79905370891,595632.8083542753,615471.67193867569,595602.68610142509,615440.54639779835,615424.98421764316,575705.58872577152,615393.86103785015,595527.38713373465,615362.73943201406,595497.27021223074,615331.61940005503,615316.05997425469,595452.09768570366,615284.94230296218,595421.98457172606,615253.82620534801,615238.26874664531,555685.02990571957,615207.15500939905,595346.70844919584,615176.04284563218,595316.60066494695,615144.93225526484,615129.37755008123,{"$f":"JI54","v":595271.44184343657},639702.20009245083,619050.99138018151,639669.84916894615,639653.67432071618,577737.09666714969,639621.32585124904,618972.72796450788,639588.97901770414,618941.42536875152,639556.63381999847,639540.46183455957,618894.4744432735,639508.11909045756,618863.17580494226,639475.77798198781,639459.60804108926,577561.81542754523,639427.26938591327,618784.93613382091,639394.93236616265,618753.64303504478,639362.59698175499,639346.42990277882,411753.70396349079,641441.70758465712,620734.34316075675,641409.26869104092,641393.04985942354,599997.68102256989,641360.61342651828,620655.86692762247,641328.17863398371,620624.4792124154,641295.74548173661,641279.52952069486,620577.40061583277,641247.0988287233,620546.01686881226,641214.66977683187,641198.45586589014,579132.34794252412,641166.02927396318,620467.56444479723,641133.60432190902,620436.18625239516,641101.18100964464,641084.96996840776,620389.12193911651,641052.54911567259,620357.74771369703,641020.12990251998,641003.92091076111,578956.64339381515,640971.50415682676,620279.3190915779,640939.08904226741,620247.95041909139,640906.67556700064,640890.46944407583,620200.90038478363,640858.05842759192,620169.53567807598,640825.64905019291,{"$f":"LU54","v":640809.44497612456},578780.9921525903,640777.03805719793,620091.13085063128,640744.63277714897,620059.77169517218,640712.22913589515,640696.02792979043,620012.73593550315,640663.62674657349,619981.38074461999,640631.22720194433,640615.02804407431,599269.87256705761,640582.63095717132,619902.99970463023,640550.23550864926,619871.65006331133,640517.84169842489,640501.64540764852,619824.62857395026,640469.25405471527,619793.28289600438,640436.86433987285,640420.67009670963,578429.84952790535,640388.28283884772,619714.92563625309,640355.89721886918,619683.58550618752,640323.51323669148,640307.32185975218,619636.57828280469,640274.94033412018,619605.24211491004,640242.5604460818,640226.37111613445,578254.35811211355,640193.9936843313,619526.90862818214,640161.61788991489,619495.57800648443,640129.24373280199,640113.05726820871,619448.58504475199,640080.68556689669,619417.25838402298,640048.3155026813,640032.13108445902,578078.91993914323,639999.76347573369,619338.94866310607,639967.3975038979,619307.62754689145,639935.03316886921,639918.85161513183,619260.64884248225,639886.48973515851,619229.33168603457,639854.12949178566,639837.94998379843,598542.94695687003,639805.59219517035,619151.04572371847,{"$f":"OG54","v":639773.23604293587},619119.73411010311,639740.88152701152,639724.70488263981,619072.7696586916,639692.35282102611,619041.46200364165,639660.00239551591,639643.82779627375,577728.20325705607,639611.47982476361,618963.19979271793,639579.13348915055,618931.89767881879,639546.78878935159,639530.61705285637,618884.94747608097,639498.27480662323,618853.64931954618,639465.93419599719,639449.76450401102,577552.92471564782,639417.42634664092,618775.4108528092,432447.36248910928,620752.14583493164,641427.66432252002,641411.44502574613,620705.05755396525,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fuel Expense",null,"K $",null,null,null,null,null,{"$f":"L104*L103/1000","v":0},{"$f":"M104*M103/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2432.8698163032923,2354.330611124697,2432.7467815766445,2504.2348332097613,2261.8323320784134,2504.1081894222052,2423.269228964687,2503.9815520392608,2423.146679757499,2503.854921060602,2503.7916079727797,2422.9628675670074,2503.6649865999443,2422.8403338530811,2503.5383716305851,2503.4750665471088,2341.9013267376458,2503.3484611823583,2422.534026678391,2503.2218622202754,2422.4115146517424,2503.0952696605373,2503.0319757814445,2422.2277582285328,2502.905392824614,2422.1052616904462,2502.7788162693178,2502.715530392144,2260.4600932653698,2502.5889634385412,2421.7990474471276,2502.4624028856647,2421.6765725897394,2502.3358487331889,2502.2725740570008,{"$f":"BY104*BY103/1000","v":2421.4928719168947},2502.1460295045208,2421.3704125433683,2502.0194913516316,2501.9562246749329,2259.7742860885255,2501.8296961208252,2421.0642912032276,2501.7031739655008,2420.9418535038199,2501.5766582086353,2501.5134027295244,2420.7582085644253,2372.0048157126862,2295.4304870505184,2371.8848590416983,2371.8248829811355,2142.2392721367737,2371.7049354096798,2295.1402876439124,2371.5849939041937,2295.024218154284,2371.4650584643714,2371.4050930189887,2294.850124925716,2371.2851666770866,2294.734070110153,2371.1652464000827,2371.1052885358208,2218.074665594916,2370.9853773555878,2294.4439587479396,2370.8654722394836,2294.3279244729524,2370.7455731872037,2370.6856259349011,2294.1538840630064,2370.5657359777815,2294.0378644576322,2370.4458520837175,2370.3859124102364,2140.9395896473325,2370.2660376101835,2293.7478411130983,2370.1461688724212,2293.6318420420662,2370.0263061966421,2369.9663771319006,2293.457854434716,2369.8465235485228,2293.341870028848,2369.7266760263624,2369.6667545381433,2140.2900441233282,2369.5469161072351,2293.0519346752917,2369.4270837367771,2292.9359707975364,2369.3072574264634,2369.2473465437652,2292.7620359767629,2369.1275293230951,2292.6460867597211,2369.0077181618021,{"$f":"EK104*EK103/1000","v":2368.9478148533271},2139.6406956667188,2368.8280127805274,2292.3562393704451,2368.708216766342,2292.2403106752886,2368.5884268104605,2368.5285341042891,2292.0664286250762,2153.098866577538,2083.5913768965324,2152.9899803853059,2152.9355393541728,2013.9855448803171,2152.8266614217,2083.3279592131839,2152.7177889953855,2083.2226014647908,2152.6089220749509,2152.5544906793511,1385.7309119289664,2158.731284854146,2089.0419664325659,2158.6221138201031,2158.567530373467,1949.6245984708758,2158.4583676207913,2088.7778596593685,2158.3492103886779,2088.6722262994299,2158.2400586768467,2158.1854848909497,2088.5137862758247,2158.0763414590206,2088.4081662705648,2157.9672035466756,2157.9126366602604,1949.0330965258654,2157.8035070267697,2088.144139625444,2157.6943829121683,2088.0385383138992,2157.5852643161734,2157.5307070875674,2087.8801463598475,2157.4215967689634,2087.7745583989295,2157.3124919682687,2157.2579416370504,1948.4417740382501,2157.1488451126979,2087.5106118575754,2157.0397541055595,2087.4050425847008,2156.930668615355,2156.876127939016,2087.2466986856184,2156.767050723689,2087.1411427593212,2156.6579790245983,2156.6034452435551,2017.4167249162101,2156.4943818182969,2086.8772762974309,{"$f":"GW104*GW103/1000","v":2156.385323908577},2086.7717390535081,2156.2762715141184,2156.2217473850251,2086.6134431948149,2156.1127032629333,2086.5079192934186,2156.003664655404,2155.9491474195138,1947.2596672174343,2155.8401170833063,2086.2441328866971,2155.7310922609649,2086.1386276620069,2155.6220729522111,2155.5675653653416,2085.9803798291268,2155.4585543264448,2085.8748879429163,2155.3495488004382,2155.2950481046805,1946.6688827753928,2155.1860508474847,2085.6111815670747,2155.077059102483,2085.5057083519041,2154.9680728693957,2154.9135818197328,2085.3475085302675,2154.8046038539933,2085.2420486495294,2154.6956313994706,2154.641147238829,1946.0782775730599,2154.5321830506109,2084.9784222802873,2154.423224372912,2084.8729810649234,2154.3142712054555,2154.2597966879812,2084.7148292399634,2154.1508517853649,2084.6094013549878,2154.0419123922939,2153.9874447617512,2014.9695605402003,2153.8785136324755,2084.3458549680713,2153.7695880120491,2084.2404457428074,2153.6606679001925,2153.6062099098913,2084.082341899963,2153.4972980603679,2083.9769460010411,2153.3883917187181,2153.3339406132586,1944.8976046700184,2153.2250425328966,2083.7134795721854,2153.1161499597129,2083.6081023273141,2153.0072628934272,2152.9528214252841,{"$f":"JI104*JI103/1000","v":2083.4500464520279},2238.9577003235781,2166.6784698306355,2238.8444720913117,2238.7878601225066,2022.0798383350239,2238.6746404793721,2166.404547875778,2238.5614265619647,2166.2949887906302,2238.4482183699947,2238.3916164209586,2166.1306605514574,2238.2784168166017,2166.0211153172982,2238.165222936957,2238.1086281438124,2021.4663539964081,2237.9954428506962,2165.7472764683735,2237.8822632815695,2165.6377506226568,2237.7690894361426,2237.7125046597257,1441.1379638722178,2245.0459765463002,2172.5702010626487,2244.9324404186436,2244.8756745079827,2099.9918835789949,2244.762146992814,2172.2955342466785,2244.6486252189429,2172.1856772434539,2244.535109186078,2244.4783533224318,2172.0209021554147,2244.3648459005312,2171.9110590408432,2244.2513442189115,2244.1945955306155,2026.9632177988344,2244.0811024588711,2171.6364755567902,2243.9676151266817,2171.5266518833832,2243.8541335337563,2243.7973948894273,2171.361926786908,2243.6839219048538,2171.2521169979395,2243.5704546588199,2243.5137231876643,2026.348251878353,2243.4002645488936,2170.9776168205226,2243.2868116479358,2170.8678264668197,2243.1733644845021,2243.1166430542658,2170.7031513467427,2243.0032044965719,2170.5933748732659,2242.8897716756751,{"$f":"LU104*LU103/1000","v":2242.8330574164356},2025.7334725340661,2242.7196332001927,2170.3189579772093,2242.6062147200214,2170.2092009331027,2242.492801975633,2242.4360977542665,2170.0445757742609,2242.3226936130072,2169.9348326061699,2242.2092952068051,2242.15259815426,2097.4445539847015,2242.0392083500997,2169.660498966206,2241.9258242802721,2169.5507752215894,2241.8124459444871,2241.7557589267699,2169.3862000088257,2241.6423891915038,2169.2764901360151,2241.5290251895549,2241.4723453384836,2024.5044733476689,2241.3589899359672,2169.0022397268858,2241.2456402660423,2168.8925492716562,2241.1322963284201,2241.0756265091327,2168.7280239898164,2240.962291169421,2168.618347402185,2240.8489615612862,2240.7922989064705,2023.8902533923974,2240.6789778951597,2168.3441801986373,2240.5656626147024,2168.2345230226956,2240.4523530648071,2240.3957004387303,2168.0700476566321,2240.2823994841383,2167.9604043440804,2240.1691042593848,2240.1124587956065,2023.2762197870013,2239.9991721650676,2167.6863203208713,2239.8858912636429,2167.5766964141199,2239.7726160910424,2239.7159806529612,2167.4122709486878,2239.6027140730548,2167.3026609011208,2239.4894532212497,2239.4328249432947,2094.9003143490449,2239.3195726830963,2167.0286600330146,{"$f":"OG104*OG103/1000","v":2239.2063261502758},2166.9190693853611,2239.0930853445402,2239.0364670892395,2166.7546938054206,2238.9232348735914,2166.6451170127457,2238.8100083843055,2238.7533972869583,2022.0487113996962,2238.6401793866726,2166.3711992745129,2238.5269672120271,2166.2616418758657,2238.4137607627308,2238.357159684997,2166.0973161662837,2238.2439618231811,2165.9877726184118,2238.1307696859903,2238.0741757640385,2021.4352365047673,2237.9609922132431,2165.7139379848322,1513.5657687118824,2172.6325104222606,2244.9968251288201,2244.9400575901118,2172.4677014388781,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Annual Inflation",null,null,null,"%",null,null,null,null,null,{"$f":"LOOKUP(L9,Assumptions!79:79,Assumptions!85:85)","v":0.01},{"$f":"LOOKUP(M9,Assumptions!79:79,Assumptions!85:85)","v":0.01},{"$f":"LOOKUP(N9,Assumptions!79:79,Assumptions!85:85)","v":0.01},{"$f":"LOOKUP(O9,Assumptions!79:79,Assumptions!85:85)","v":0.01},{"$f":"LOOKUP(P9,Assumptions!79:79,Assumptions!85:85)","v":0.01},{"$f":"LOOKUP(Q9,Assumptions!79:79,Assumptions!85:85)","v":0.01},{"$f":"LOOKUP(R9,Assumptions!79:79,Assumptions!85:85)","v":0.01},{"$f":"LOOKUP(S9,Assumptions!79:79,Assumptions!85:85)","v":0.01},{"$f":"LOOKUP(T9,Assumptions!79:79,Assumptions!85:85)","v":0.01},{"$f":"LOOKUP(U9,Assumptions!79:79,Assumptions!85:85)","v":0.01},{"$f":"LOOKUP(V9,Assumptions!79:79,Assumptions!85:85)","v":0.01},{"$f":"LOOKUP(W9,Assumptions!79:79,Assumptions!85:85)","v":0.01},{"$f":"LOOKUP(X9,Assumptions!79:79,Assumptions!85:85)","v":0.01},{"$f":"LOOKUP(Y9,Assumptions!79:79,Assumptions!85:85)","v":0.01},{"$f":"LOOKUP(Z9,Assumptions!79:79,Assumptions!85:85)","v":0.01},{"$f":"LOOKUP(AA9,Assumptions!79:79,Assumptions!85:85)","v":0.01},{"$f":"LOOKUP(AB9,Assumptions!79:79,Assumptions!85:85)","v":0.01},{"$f":"LOOKUP(AC9,Assumptions!79:79,Assumptions!85:85)","v":0.01},{"$f":"LOOKUP(AD9,Assumptions!79:79,Assumptions!85:85)","v":0.01},{"$f":"LOOKUP(AE9,Assumptions!79:79,Assumptions!85:85)","v":0.01},{"$f":"LOOKUP(AF9,Assumptions!79:79,Assumptions!85:85)","v":0.01},{"$f":"LOOKUP(AG9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(AH9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(AI9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(AJ9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(AK9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(AL9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(AM9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(AN9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(AO9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(AP9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(AQ9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(AR9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(AS9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(AT9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(AU9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(AV9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(AW9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(AX9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(AY9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(AZ9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(BA9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(BB9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(BC9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(BD9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(BE9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(BF9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(BG9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(BH9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(BI9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(BJ9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(BK9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(BL9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(BM9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(BN9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(BO9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(BP9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(BQ9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(BR9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(BS9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(BT9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(BU9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(BV9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(BW9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(BX9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(BY9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(BZ9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(CA9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(CB9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(CC9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(CD9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(CE9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(CF9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(CG9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(CH9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(CI9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(CJ9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(CK9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(CL9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(CM9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(CN9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(CO9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(CP9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(CQ9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(CR9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(CS9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(CT9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(CU9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(CV9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(CW9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(CX9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(CY9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(CZ9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(DA9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(DB9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(DC9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(DD9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(DE9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(DF9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(DG9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(DH9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(DI9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(DJ9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(DK9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(DL9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(DM9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(DN9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(DO9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(DP9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(DQ9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(DR9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(DS9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(DT9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(DU9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(DV9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(DW9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(DX9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(DY9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(DZ9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(EA9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(EB9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(EC9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(ED9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(EE9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(EF9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(EG9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(EH9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(EI9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(EJ9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(EK9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(EL9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(EM9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(EN9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(EO9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(EP9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(EQ9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(ER9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(ES9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(ET9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(EU9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(EV9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(EW9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(EX9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(EY9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(EZ9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(FA9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(FB9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(FC9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(FD9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(FE9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(FF9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(FG9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(FH9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(FI9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(FJ9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(FK9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(FL9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(FM9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(FN9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(FO9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(FP9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(FQ9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(FR9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(FS9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(FT9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(FU9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(FV9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(FW9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(FX9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(FY9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(FZ9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(GA9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(GB9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(GC9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(GD9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(GE9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(GF9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(GG9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(GH9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(GI9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(GJ9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(GK9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(GL9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(GM9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(GN9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(GO9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(GP9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(GQ9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(GR9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(GS9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(GT9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(GU9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(GV9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(GW9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(GX9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(GY9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(GZ9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(HA9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(HB9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(HC9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(HD9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(HE9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(HF9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(HG9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(HH9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(HI9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(HJ9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(HK9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(HL9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(HM9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(HN9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(HO9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(HP9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(HQ9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(HR9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(HS9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(HT9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(HU9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(HV9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(HW9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(HX9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(HY9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(HZ9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(IA9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(IB9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(IC9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(ID9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(IE9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(IF9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(IG9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(IH9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(II9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(IJ9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(IK9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(IL9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(IM9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(IN9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(IO9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(IP9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(IQ9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(IR9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(IS9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(IT9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(IU9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(IV9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(IW9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(IX9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(IY9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(IZ9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(JA9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(JB9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(JC9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(JD9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(JE9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(JF9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(JG9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(JH9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(JI9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(JJ9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(JK9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(JL9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(JM9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(JN9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(JO9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(JP9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(JQ9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(JR9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(JS9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(JT9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(JU9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(JV9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(JW9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(JX9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(JY9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(JZ9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(KA9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(KB9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(KC9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(KD9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(KE9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(KF9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(KG9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(KH9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(KI9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(KJ9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(KK9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(KL9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(KM9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(KN9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(KO9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(KP9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(KQ9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(KR9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(KS9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(KT9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(KU9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(KV9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(KW9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(KX9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(KY9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(KZ9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(LA9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(LB9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(LC9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(LD9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(LE9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(LF9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(LG9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(LH9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(LI9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(LJ9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(LK9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(LL9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(LM9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(LN9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(LO9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(LP9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(LQ9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(LR9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(LS9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(LT9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(LU9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(LV9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(LW9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(LX9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(LY9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(LZ9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(MA9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(MB9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(MC9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(MD9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(ME9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(MF9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(MG9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(MH9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(MI9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(MJ9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(MK9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(ML9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(MM9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(MN9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(MO9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(MP9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(MQ9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(MR9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(MS9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(MT9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(MU9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(MV9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(MW9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(MX9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(MY9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(MZ9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(NA9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(NB9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(NC9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(ND9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(NE9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(NF9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(NG9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(NH9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(NI9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(NJ9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(NK9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(NL9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(NM9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(NN9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(NO9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(NP9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(NQ9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(NR9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(NS9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(NT9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(NU9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(NV9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(NW9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(NX9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(NY9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(NZ9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(OA9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(OB9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(OC9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(OD9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(OE9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(OF9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(OG9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(OH9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(OI9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(OJ9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(OK9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(OL9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(OM9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(ON9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(OO9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(OP9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(OQ9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(OR9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(OS9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(OT9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(OU9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(OV9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(OW9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(OX9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(OY9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(OZ9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(PA9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(PB9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(PC9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(PD9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(PE9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(PF9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(PG9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(PH9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(PI9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(PJ9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(PK9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(PL9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(PM9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(PN9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(PO9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(PP9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(PQ9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(PR9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(PS9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(PT9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(PU9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(PV9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(PW9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(PX9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(PY9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(PZ9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(QA9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(QB9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(QC9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(QD9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(QE9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(QF9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(QG9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(QH9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(QI9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(QJ9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(QK9,Assumptions!79:79,Assumptions!85:85)","v":0.02},{"$f":"LOOKUP(QL9,Assumptions!79:79,Assumptions!85:85)","v":0.02}]
[null,"Periodic Inflation",null,null,null,"%",null,null,null,null,null,{"$f":"(1+L107)^(1/L5)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+BX107)^(1/BX5)-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+EJ107)^(1/EJ5)-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+GV107)^(1/GV5)-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+JH107)^(1/JH5)-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+LT107)^(1/LT5)-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"(1+OF107)^(1/OF5)-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3]
[null,"Inflation Index",null,null,null,"Index",{"$f":"Assumptions!H87","v":"2018-01-01"},null,null,null,1,{"$f":"K109*(1+L108*(L6>=$G$109))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0016515813019202,1.0033058903246372,1.0049629315732038,1.006622709560113,1.0082852288053108,1.0099504938362081,1.011618509187693,1.0132892794021437,1.0149628090294405,1.0166391026269779,1.0183181647596775,1.0200000000000002,1.0216846129279589,1.0233720081311304,1.0250621902046684,1.0267551637513157,1.0284509333814174,1.0301495037129325,1.0318508793714471,1.033555064990187,1.0352620652100297,1.036971884679518,1.0386845280548715,1.0404000000000009,1.0421183051865186,1.0438394482937534,1.0455634340087621,1.0472902670263424,1.0490199520490462,1.0507524937871917,1.0524878969588767,1.0542261662899912,1.0559673065142308,1.0577113223731087,1.0594582186159696,1.0612080000000015,1.0629606712902497,1.0647162372596293,1.0664747026889381,1.06823607236687,1.0700003510900278,1.0717675436629361,1.0735376548980549,{"$f":"BW109*(1+BX108*(BX6>=$G$109))","v":1.0753106896157918},1.0770866526445162,1.0788655488205716,1.0806473829882897,1.0824321600000022,1.0842198847160553,1.0860105620048224,1.0878041967427174,1.089600793814208,1.091400358111829,1.0932028945361956,1.0950084079960165,1.0968169034081081,1.0986283856974071,1.1004428597969838,1.1022603306480561,1.1040808032000029,1.1059042824103771,1.1077307732449195,1.1095602806775724,1.1113928096904928,1.1132283652740662,1.1150669524269201,1.1169085761559376,1.1187532414762711,1.1206009534113559,1.122451716992924,1.1243055372610178,1.1261624192640034,1.128022368058585,1.1298853887098184,1.1317514862911244,1.1336206658843033,1.1354929325795482,1.137368291475459,1.1392467476790569,1.1411283063057971,1.1430129724795837,1.1449007513327831,1.1467916480062388,1.1486856676492843,1.1505828154197575,1.1524830964840156,1.1543865160169478,1.1562930792019901,1.1582027912311399,1.1601156573049691,1.1620316826326389,1.1639508724319139,1.1658732319291762,1.1677987663594398,1.1697274809663645,1.1716593810022708,1.1735944717281537,1.1755327584136968,1.1774742463372876,1.1794189407860309,1.1813668470557637,1.1833179704510695,1.1852723162852927,1.1872298898805531,1.1891906965677606,1.1911547416866293,1.1931220305856924,{"$f":"EI109*(1+EJ108*(EJ6>=$G$109))","v":1.1950925686223168},1.1970663611627173,1.1990434135819712,1.2010237312640337,1.2030073196017519,1.2049941839968794,1.2069843298600913,1.208977762610999,1.2109744876781647,1.2129745104991163,1.2149778365203625,1.2169844711974069,1.2189944199947638,1.2210076883859722,1.2230242818536112,1.225044205889315,1.2270674659937875,1.2290940676768174,1.2311240164572934,1.2331573178632191,1.2351939774317282,1.2372340007090989,1.2392773932507701,1.2413241606213556,1.2433743083946598,1.2454278421536924,1.2474847674906844,1.2495450900071023,1.2516088153136642,1.2536759490303548,1.2557464967864405,1.2578204642204847,1.2598978569803638,1.261978680723282,1.2640629411157864,1.2661506438337835,1.2682417945625537,1.2703363989967669,1.2724344628404987,1.274535991807245,1.2766409916199382,1.2787494680109626,1.2808614267221698,1.282976873504895,1.2850958141199718,1.2872182543377482,1.2893441999381028,1.2914736567104599,1.2936066304538054,1.295743126976703,1.2978831520973093,1.3000267116433906,1.3021738114523376,1.3043244573711825,1.3064786552566141,1.3086364109749937,1.3107977304023719,1.3129626194245039,1.3151310839368655,1.3173031298446698,1.3194787630628821,1.3216579895162377,1.3238408151392562,1.326027245876259,{"$f":"GU109*(1+GV108*(GV6>=$G$109))","v":1.3282172876813849},1.3304109465186067,1.3326082283617469,1.3348091391944941,1.3370136850104199,1.3392218718129947,1.3414337056156036,1.3436491924415639,1.3458683383241405,1.348091149306563,1.350317631442042,1.3525477907937848,1.3547816334350133,1.3570191654489796,1.3592603929289826,1.3615053219783848,1.3637539587106291,1.3660063092492554,1.3682623797279165,1.3705221762903961,1.3727857050906243,1.3750529722926954,1.3773239840708837,1.3795987466096615,1.3818772661037146,1.3841595487579601,1.3864456007875632,1.3887354284179534,1.3910290378848427,1.3933264354342414,1.3956276273224757,1.3979326198162048,1.4002414191924375,1.4025540317385499,1.4048704637523022,1.4071907215418555,1.4095148114257896,1.4118427397331201,1.4141745128033152,1.4165101369863133,1.4188496186425403,1.4211929641429271,1.423540179868926,1.4258912722125296,1.4282462475762872,1.4306051123733219,1.4329678730273492,1.4353345359726934,1.4377051076543064,1.4400795945277833,1.4424580030593823,1.4448403397260403,1.447226611015392,1.4496168234257865,1.4520109834663055,1.4544090976567812,1.4568111725278137,1.4592172146207891,1.461627230487897,1.4640412266921483,1.4664592098073934,1.46888118641834,1.471307163120571,1.4737371465205622,{"$f":"JG109*(1+JH108*(JH6>=$G$109))","v":1.4761711432357008},1.478609159894303,1.4810512031356324,1.4834972796099177,1.4859473959783709,1.4884015589132058,1.4908597750976558,1.4933220512259922,1.4957883940035421,1.4982588101467076,1.5007333063829831,1.5032118894509741,1.5056945661004155,1.5081813430921898,1.5106722271983457,1.5131672252021167,1.515666343897939,1.5181695900914707,1.5206769705996097,1.5231884922505128,1.5257041618836138,1.5282239863496427,1.5307479725106439,1.5332761272399948,1.5358084574224251,1.538344969954035,1.5408856717423141,1.5434305697061605,1.5459796707758993,1.5485329818933016,1.5510905100116033,1.5536522620955244,1.5562182451212874,1.5587884660766367,1.5613629319608577,1.5639416497847956,1.5665246265708743,1.5691118693531163,1.5717033851771609,1.5742991811002842,1.5768992641914177,1.5795036415311681,1.5821123202118359,1.5847253073374354,1.5873426100237138,1.5899642353981702,1.5925901906000757,1.5952204827804923,1.5978551191022927,1.6004941067401797,1.6031374528807052,1.6057851647222909,1.6084372494752472,1.6110937143617925,1.6137545666160735,1.616419813484185,1.6190894622241887,1.6217635201061342,1.6244419944120778,1.6271248924361028,1.6298122214843391,1.6325039888749837,1.6352002019383198,1.6379008680167373,{"$f":"LS109*(1+LT108*(LT6>=$G$109))","v":1.6406059944647526},1.6433155886490289,1.6460296579483957,1.6487482097538695,1.6514712514686734,1.6541987905082578,1.6569308343003204,1.6596673902848258,1.662408465914027,1.6651540686524846,1.6679042059770874,1.6706588853770732,1.6734181143540487,1.6761819004220104,1.6789502511073646,1.6817231739489478,1.6845006764980477,1.6872827663184238,1.6900694509863274,1.692860738090523,1.6956566352323081,1.6984571500255348,1.7012622900966297,1.7040720630846153,1.7068864766411305,1.7097055384304514,1.7125292561295125,1.7153576374279274,1.7181906900280093,1.7210284216447929,1.7238708400060547,1.7267179528523342,1.729569767936955,1.7324262930260461,1.7352875358985629,1.7381535043463081,1.7410242061739536,1.743899649199061,1.7467798412521034,1.7496647901764866,1.7525545038285701,1.7554489900776895,1.7583482568061766,1.7612523119093817,1.7641611632956951,1.7670748188865681,1.7699932866165353,1.7729165744332356,1.7758446902974339,1.7787776421830435,1.7817154380771467,1.7846580859800176,1.787605593905143,1.7905579698792446,1.7935152219423014,1.7964773581475706,1.7994443865616101,1.8024163152643005,1.8053931523488669,1.808374905921901,1.8113615841033834,1.8143531950267051,1.8173497468386903,1.8203512476996186,{"$f":"OE109*(1+OF108*(OF6>=$G$109))","v":1.8233577057832464},1.8263691292768303,1.8293855263811483,1.8324069053105227,1.8354332742928432,1.8384646415695876,1.8415010153958453,1.8445424040403402,1.8475888157854523,1.8506402589272406,1.8536967417754657,1.8567582726536125,1.8598248598989129,1.8628965118623684,1.8659732369087727,1.8690550434167348,1.8721419397787016,1.8752339344009807,1.8783310357037637,1.8814332521211485,1.8845405921011629,1.8876530641057869,1.8907706766109764,1.8938934381066861,1.8970213570968926,1.900154442099617,1.9032927016469494,1.9064361442850708,1.909584778574277,1.9127386130890018,1.9158976564178405,1.919061917163573,1.9222314039431876,1.925406125387904,1.9285860901431973,1.9317713068688211,1.9349617842388316,1.9381575309416106,1.9413585556798896,1.9445648671707734,1.9477764741457637,1.950993385350783,1.9542156095461984,1.9574431555068457,1.9606760320220524,1.9639142478956633,1.9671578119460624,1.970406733006199,1.9736610199236098,1.9769206815604443,1.980185726793489,1.9834561645141904,1.9867320036286804,1.9900132530578001,1.9932999217371239,1.9965920186169839,1.9998895526624949,2.003192532853578,2.006500968184985]
[]
[null,"Capacity before Degradation",null,null,null,"MW",null,null,null,null,null,{"$f":"L18","v":0},{"$f":"M18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,{"$f":"BY18","v":250},250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,{"$f":"EK18","v":250},250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,{"$f":"GW18","v":250},250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,{"$f":"JI18","v":250},250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,{"$f":"LU18","v":250},250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,{"$f":"OG18","v":250},250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fixed O&M per kW-period",null,null,null,"$/kW-period",{"$f":"Assumptions!G87","v":37},null,null,null,null,{"$f":"$G$112/L5*L109","v":3.0833333333333335},3.0833333333333335,3.0833333333333335,3.0833333333333335,3.0833333333333335,3.0833333333333335,3.0833333333333335,3.0833333333333335,3.0833333333333335,3.0833333333333335,3.0833333333333335,3.0833333333333335,3.0833333333333335,3.0833333333333335,3.0833333333333335,3.0833333333333335,3.0833333333333335,3.0833333333333335,3.0833333333333335,3.0833333333333335,3.0833333333333335,3.0884257090142544,3.0935264951676316,3.0986357056840452,3.1037533544770155,3.1088794554830419,3.1140140226616415,3.1191570699953868,3.1243086114899432,3.1294686611741085,3.1346372330998484,3.1398143413423392,3.1450000000000009,3.1501942231945401,3.1553970250709855,3.1606084197977276,3.1658284215665571,3.1710570445927035,3.1762943031148754,3.1815402113952955,3.1867947837197432,3.1920580343975917,3.1973299777618474,3.2026106281691873,3.2079000000000031,3.2131981076584326,3.2185049655724067,3.223820588193683,3.2291449899978892,3.2344781854845595,3.2398201891771747,3.2451710156232032,3.2505306793941395,3.2558991950855449,3.2612765773170853,3.2666628407325731,3.2720580000000048,3.2774620698116035,3.2828750648838572,3.2882969999575593,3.2937278897978493,3.2991677491942526,3.3046165929607199,3.3100744359356695,{"$f":"$G$112/BX5*BX109","v":3.3155412929820249},3.3210171789872582,3.3265021088634295,3.3319960975472265,3.3374991600000068,3.3430113112078375,3.3485325661815359,3.3540629399567123,3.3596024475938084,3.3651511041781395,3.3707089248199367,3.3762759246543843,3.381852118841667,3.3874375225670055,3.3930321510407002,3.3986360194981731,3.4042491432000093,3.4098715374319961,3.4155032175051687,3.4211441987558482,3.4267944965456865,3.4324541262617041,3.4381231033163373,3.4438014431474744,3.4494891612185028,3.4551862730183474,3.460892794061516,3.4666087398881382,3.4723341260640108,3.4780689681806374,3.4838132818552734,3.4895670827309671,3.4953303864766019,3.5011032087869403,3.5068855653826656,3.5126774720104255,3.5184789444428746,3.5242899984787166,3.5301106499427481,3.5359409146859031,3.5417808085852931,3.5476303475442523,3.5534895474923816,3.5593584243855889,3.5652369942061362,3.5711252729626817,3.5770232766903218,3.5829310214506367,3.5888485233317344,3.5947757984482935,3.6007128629416063,3.6066597329796242,3.6126164247570021,3.6185829544951407,3.6245593384422317,3.6305455928733035,3.6365417340902622,3.642547778421938,3.6485637422241308,3.6545896418796526,3.6606254937983724,3.666671314417262,3.6727271202004403,3.6787929276392184,{"$f":"$G$112/EJ5*EJ109","v":3.6848687532521436},3.6909546135850451,3.6970505252110781,3.7031565047307708,3.7092725687720685,3.7153987339903782,3.7215350170686152,3.7276814347172471,3.7338380036743413,3.7400047407056087,3.7461816626044513,3.752368786192005,3.7585661283171885,3.7647737058567476,3.7709915357153014,3.7772196348253879,3.7834580201475116,3.7897067086701872,3.7959657174099881,3.8022350634115925,3.8085147637478287,3.8148048355197219,3.8211052958565412,3.8274161619158469,3.8337374508835347,3.8400691799738849,3.8464113664296105,3.8527640275218991,3.8591271805504648,3.8655008428435944,3.8718850317581914,3.8782797646798279,3.8846850590227886,3.8911009322301195,3.897527401773675,3.9039644851541659,3.9104121999012076,3.9168705635733647,3.9233395937582043,3.9298193080723389,3.9363097241614762,3.9428108597004683,3.9493227323933571,3.9558453599734262,3.9623787602032463,3.9689229508747239,3.9754779498091506,3.9820437748572517,3.9886204438992334,3.9952079748448344,4.0018063856333708,4.0084156942337881,4.015035918644708,4.02166707689448,4.0283091870412271,4.0349622671728973,4.0416263354073134,4.0483014098922201,4.0549875088053353,4.0616846503543984,4.0683928527772197,4.0751121343417331,4.0818425133460403,4.088584008118465,{"$f":"$G$112/GV5*GV109","v":4.0953366370176036},4.1021004184323706,4.1088753707820533,4.1156615125163567,4.1224588621154616,4.1292674380900669,4.136087258981445,4.1429183433614885,4.1497607098327665,4.1566143770285695,4.1634793636129626,4.1703556882808366,4.1772433697579583,4.1841424268010208,4.1910528781976968,4.1979747427666867,4.2049080393577736,4.2118527868518711,4.2188090041610762,4.2257767102287218,4.2327559240294246,4.239746664569144,4.246748950885225,4.2537628020464568,4.2607882371531201,4.267825275337044,4.2748739357616534,4.2819342376220231,4.2890062001449314,4.2960898425889109,4.3031851842442999,4.3102922444332981,4.3174110425100158,4.3245415978605291,4.3316839299029315,4.3388380580873882,4.3460040018961852,4.3531817808437872,4.360371414476889,4.3675729223744666,4.3747863241478333,4.3820116394406918,4.3892488879291891,4.396498089321967,4.4037592633602189,4.4110324298177428,4.4183176085009936,4.4256148192491382,4.4329240819341118,4.4402454164606651,4.4475788427664291,4.4549243808219581,4.4622820506307921,4.4696518722295089,4.4770338656877753,4.4844280511084085,4.4918344486274258,4.4992530784140996,4.5066839606710163,4.5141271156341238,4.5215825635727969,4.5290503247898819,4.5365304196217604,4.5440228684384003,{"$f":"$G$112/JH5*JH109","v":4.5515276916434111},4.5590449096741015,4.5665745430015336,4.5741166121305801,4.5816711375999768,4.5892381399823847,4.5968176398844385,4.6044096579468095,4.6120142148442556,4.6196313312856816,4.6272610280141979,4.6349033258071701,4.6425582454762813,4.6502258078675851,4.6579060338615665,4.6655989443731931,4.6733045603519789,4.6810229027820345,4.6887539926821304,4.6964978511057476,4.7042544991411424,4.7120239579113985,4.7198062485744856,4.7276013923233178,4.7354094103858113,4.7432303240249416,4.7510641545388017,4.7589109232606619,4.7667706515590229,4.7746433608376799,4.7825290725357767,4.7904278081278671,4.7983395891239695,4.8062644370696299,4.814202373545978,4.8221534201697862,4.830117598593529,4.8380949305054424,4.8460854376295801,4.8540891417258765,4.862106064590205,4.8701362280544354,4.8781796539864946,4.8862363642904265,4.8943063809064515,4.9023897258110249,4.9104864210169001,4.9185964885731845,4.9267199505654027,4.9348568291155539,4.9430071463821745,4.9511709245603974,4.9593481858820123,4.9675389526155271,4.9757432470662266,4.9839610915762371,4.9921925085245817,5.0004375203272478,5.00869614943724,5.0169684183446508,5.0252543495767128,5.0335539656978669,5.0418672893098195,5.050194343051607,{"$f":"$G$112/LT5*LT109","v":5.0585351495996544},5.0668897316678398,5.0752581120075542,5.0836403134077646,5.0920363586950765,5.1004462707337952,5.1088700724259883,5.1173077867115468,5.1257594365682504,5.1342250450118279,5.1427046350960195,5.1511982299126426,5.1597058525916504,5.168227526301199,5.1767632742477074,5.1853131196759223,5.1938770858689809,5.202455196148474,5.2110474738745101,5.2196539424457793,5.2282746252996173,5.2369095459120656,5.2455587277979419,5.2542221945108976,5.2628999696434855,5.2715920768272255,5.2802985397326641,5.2890193820694433,5.2977546275863618,5.3065043000714445,5.315268423352002,5.3240470212946978,5.3328401178056115,5.3416477368303088,5.3504699023539022,5.359306638401117,5.368157969036357,5.377023918363772,5.3859045105273191,5.3947997697108336,5.4037097201380915,5.4126343860728765,5.4215737918190445,5.4305279617205935,5.4394969201617265,5.4484806915669184,5.4574793004009843,5.4664927711691433,5.4755211284170882,5.4845643967310513,5.4936226007378695,5.502695765105055,5.5117839145408576,5.5208870737943379,5.5300052676554294,5.5391385209550092,5.548286858564965,5.5574503053982598,5.5666288864090063,5.5758226265925286,5.5850315509854322,5.5942556846656748,5.6034950527526286,5.6127496804071582,{"$f":"$G$112/OF5*OF109","v":5.622019592831677},5.6313048152702265,5.6406053730085404,5.6499212913741124,5.6592525957362669,5.6685993115062283,5.6779614641371898,5.6873390791243823,5.6967321820051451,5.7061407983589918,5.7155649538076867,5.7250046740153051,5.7344599846883151,5.7439309115756361,5.7534174804687161,5.7629197172015996,5.7724376476509969,5.7819712977363578,5.7915206934199386,5.8010858607068752,5.8106668256452521,5.8202636143261763,5.8298762528838441,5.8395047674956153,5.8491491843820853,5.8588095298071527,5.868485830078094,5.8781781115456351,5.887886400604021,5.8976107236910895,5.907351107288342,5.9171075779210174,5.9268801621581622,5.9366688866127042,5.9464737779415255,5.9562948628455326,5.9661321680697306,5.9759857204032993,5.9858555466796597,5.9957416737765517,6.0056441286161046,6.0155629381649147,6.0254981294341121,6.0354497294794411,6.0454177654013286,6.0554022643449619,6.0654032535003592,6.075420760102447,6.0854548114311307,6.0955054348113702,6.1055726576132585,6.115656507252087,6.1257570111884316,6.1358741969282171,6.1460080920227993,6.1561587240690336,6.1663261207093596,6.1765103096318654,6.1867113185703708]
[null,"Nominal Fixed O&M Expense",null,null,null,"K $",null,null,null,null,null,{"$f":"L112*L111","v":0},{"$f":"M112*M111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,783.65930827496209,784.95358533558476,786.25000000000023,787.54855579863499,788.84925626774634,790.15210494943187,791.45710539163929,792.76426114817593,794.0735757787188,795.38505284882388,796.69869592993575,798.01450859939791,799.3324944404618,800.65265704229682,801.97500000000082,803.29952691460812,804.62624139310174,805.95514704842071,807.28624749947232,808.6195463711399,809.95504729429365,811.29275390580085,812.63266984853487,813.97479877138619,815.31914432927135,816.66571018314323,818.01450000000125,819.36551745290092,820.71876622096431,822.07424998938984,823.43197244946236,824.7919372985632,826.15414824018001,827.51860898391737,828.88532324550624,{"$f":"BY112*BY111","v":830.25429474681459},831.62552721585735,832.99902438680658,834.37479000000167,835.75282780195937,837.13314154538398,838.5157349891781,839.9006118984521,841.28777604453489,842.6772312049842,844.06898116359605,845.46302971041678,846.85938064175139,848.25803776017506,849.65900487454326,851.06228580000231,852.46788435799908,853.87580437629219,855.28604968896207,856.69862413642159,858.113531565426,859.53077582908429,860.9503607868686,862.37229030462572,863.79656825458687,865.22319851537895,866.65218497203455,868.08353151600272,869.51724204515938,870.95332046381839,872.39177068274171,873.83259661915042,875.27580219673507,876.72139134566635,878.16936800260635,879.61973611071869,881.07249961967921,882.52766248568707,883.98522867147574,885.44520214632325,886.90758688606309,888.37238687309537,889.83960609639723,891.30924855153398,892.78131824067043,894.25581917258046,895.73275536265919,897.21213083293355,898.69394961207342,900.17821573540152,901.66493324490602,903.15410618925057,904.64573862378518,906.13983461055795,907.63639821832589,909.13543352256556,910.63694460548447,912.14093555603267,913.64741046991321,915.15637344959316,916.66782860431556,918.18178005011009,919.69823190980458,921.21718831303588,{"$f":"EK112*EK111","v":922.73865339626127},924.26263130276948,925.78912618269271,927.31814219301714,928.84968349759458,930.38375426715379,931.92035867931179,933.45950091858526,935.00118517640215,936.54541565111288,938.0921965480012,939.64153207929712,941.19342646418693,942.74788392882533,944.30490870634696,945.86450503687786,947.42667716754681,948.99142935249699,950.55876585289809,952.12869093695713,953.7012088799305,955.27632396413526,956.85404047896168,958.43436272088366,960.01729499347118,961.60284160740264,963.19100688047479,964.7817951376162,966.37521071089861,967.97125793954785,969.56994116995702,971.17126475569717,972.77523305752993,974.38185044341878,975.99112128854154,977.60304997530193,979.21764089334113,980.83489843955113,982.45482701808476,984.07743104036899,985.70271492511711,987.33068309833925,988.96133999335655,990.59469005081155,992.23073771868098,993.86948745228767,995.51094371431293,997.15511097480839,998.80199371120864,1000.4515964083427,1002.103923558447,1003.758979661177,1005.41676922362,1007.0772967603068,1008.7405667932243,1010.4065838518284,1012.075352473055,1013.7468772013339,1015.4211625885996,1017.0982131943049,1018.7780335854333,1020.4606283365101,1022.1460020296163,1023.8341592544009,{"$f":"GW112*GW111","v":1025.5251046080928},1027.2188426955133,1028.9153781290893,1030.6147155288654,1032.3168595225168,1034.0218147453613,1035.729585840372,1037.4401774581916,1039.1535942571425,1040.8698409032406,1042.588922070209,1044.3108424394895,1046.0356067002551,1047.7632195494241,1049.4936856916718,1051.2270098394433,1052.9631967129678,1054.7022510402689,1056.4441775571804,1058.1889810073562,1059.936666142286,1061.6872377213062,1063.4407005116143,1065.1970592882801,1066.9563188342611,1068.7184839404133,1070.4835594055057,1072.2515500362329,1074.0224606472277,1075.7962960610751,1077.5730611083245,1079.352760627504,1081.1353994651322,1082.9209824757329,1084.709514521847,1086.5010004740464,1088.2954452109468,1090.0928536192223,1091.8932305936166,1093.6965810369584,1095.5029098601728,1097.3122219822974,1099.1245223304918,1100.9398158400547,1102.7581074544357,1104.5794021252484,1106.4037048122846,1108.231020483528,1110.0613541151663,1111.8947106916073,1113.7310952054895,1115.5705126576979,1117.4129680573772,1119.2584664219439,1121.1070127771022,1122.9586121568564,1124.813269603525,1126.6709901677541,1128.5317789085309,1130.3956408931992,1132.2625811974706,1134.1326049054401,1136.0057171096,1137.8819229108528,{"$f":"JI112*JI111","v":1139.7612274185253},1141.6436357503835,1143.5291530326451,1145.4177843999942,1147.3095349955961,1149.2044099711097,1151.1024144867024,1153.0035537110639,1154.9078328214205,1156.8152570035495,1158.7258314517926,1160.6395613690704,1162.5564519668962,1164.4765084653916,1166.3997360932983,1168.3261400879946,1170.2557256955085,1172.1884981705325,1174.124462776437,1176.0636247852856,1178.0059894778497,1179.9515621436215,1181.9003480808294,1183.8523525964529,1185.8075810062353,1187.7660386347004,1189.7277308151654,1191.6926628897556,1193.66084020942,1195.6322681339441,1197.6069520319668,1199.5848972809924,1201.5661092674075,1203.5505933864945,1205.5383550424465,1207.5293996483822,1209.5237326263607,1211.521359407395,1213.5222854314691,1215.5265161475513,1217.5340570136088,1219.5449134966236,1221.5590910726066,1223.5765952266129,1225.5974314527562,1227.621605254225,1229.6491221432962,1231.6799876413506,1233.7142072788886,1235.7517865955435,1237.7927311400992,1239.8370464705031,1241.8847381538817,1243.9358117665568,1245.9902728940592,1248.0481271311455,1250.1093800818119,1252.17403735931,1254.2421045861627,1256.3135873941783,1258.3884914244668,1260.4668223274548,1262.5485857629017,1264.6337873999137,{"$f":"LU112*LU111","v":1266.7224329169599},1268.8145280018884,1270.9100783519411,1273.009089673769,1275.1115676834488,1277.217518106497,1279.3269466778868,1281.4398591420627,1283.556261252957,1285.6761587740048,1287.7995574781608,1289.9264631479125,1292.0568815752997,1294.1908185619268,1296.3282799189806,1298.4692714672453,1300.6137990371185,1302.7618684686274,1304.9134856114449,1307.0686563249044,1309.2273864780163,1311.3896819494855,1313.5555486277244,1315.7249924108714,1317.8980192068063,1320.074634933166,1322.2548455173608,1324.4386568965904,1326.626075017861,1328.8171058380005,1331.0117553236744,1333.210029451403,1335.4119342075771,1337.6174755884756,1339.8266596002793,1342.0394922590892,1344.2559795909431,1346.4761276318297,1348.6999424277085,1350.9274300345228,1353.1585965182192,1355.3934479547611,1357.6319904301483,1359.8742300404317,1362.1201728917297,1364.3698251002461,1366.6231927922859,1368.8802821042721,1371.1410991827629,1373.4056501844673,1375.6739412762638,1377.9459786352145,1380.2217684485845,1382.5013169138574,1384.7846302387522,1387.0717146412412,1389.362576349565,1391.6572216022516,1393.9556566481322,1396.2578877463582,1398.5639211664186,1400.8737631881572,1403.1874201017895,1405.5048982079193,{"$f":"OG112*OG111","v":1407.8262038175567},1410.1513432521351,1412.480322843528,1414.8131489340667,1417.1498278765571,1419.4903660342975,1421.8347697810955,1424.1830455012862,1426.5351995897479,1428.8912384519217,1431.2511685038262,1433.6149961720787,1435.982727893909,1438.3543701171791,1440.7299293003998,1443.1094119127492,1445.4928244340895,1447.8801733549847,1450.2714651767187,1452.666706411313,1455.065903581544,1457.4690632209611,1459.8761918739037,1462.2872960955212,1464.7023824517883,1467.1214575195236,1469.5445278864088,1471.9716001510053,1474.4026809227723,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Net Generation",null,null,null,"MWh",null,null,null,null,null,{"$f":"L53","v":0},{"$f":"M53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,106790.2787887758,103334.86325257365,106768.43971653667,106757.52185529334,96416.288486886901,106735.68948198827,103282.04029325634,106713.86157349765,103260.91867090877,106692.03812890836,106681.12808029146,103229.24433610409,106659.3113298426,103208.13351075728,106637.49904101325,106626.59456942073,99737.259521736705,106604.78897130987,103155.37533344854,106582.98783253779,103134.27961463112,106561.19115219258,106550.29448364508,103102.64412518941,106528.50448923057,103081.55919013133,106506.71895096386,106495.82785260111,96179.9438807142,106474.0489968474,103028.86571538258,106452.27459496356,103007.79586832729,106430.50464603872,106419.62134115137,{"$f":"BY53","v":102976.19917660867},106397.85806995769,102955.14010008749,106376.09924944674,106365.22150791284,96061.988922704302,106343.46936171949,102902.51124854761,106321.72166393376,102881.4672415253,106299.97841364595,106289.10845602954,102849.90929994828,100770.78367483764,97510.141082134709,100750.17561529111,100739.87316598558,90981.548695647871,100719.27142777134,97460.295618045624,100698.67390270134,97440.364567573692,100678.08058991397,100667.78551285707,97410.475634078524,100647.19851687856,97390.554772008036,100626.61573102945,100616.32591663435,94115.325079968185,100595.74944436505,97340.770438331252,100575.17718007298,97320.863831273702,100554.60912289764,100544.32667170984,97291.011553527685,100523.76492359642,97271.115122376505,100503.20738044908,100492.93018546895,90758.526230949064,100472.37894815845,97221.391844141748,100451.83191366454,97201.50965052117,100431.28908112775,100421.01924032471,97171.693983569727,100400.48270911242,97151.821953375824,100379.95037770923,100369.68578666767,90647.220092489573,100349.15975336787,97102.159655704789,100328.63791773032,97082.301845580587,100308.1202788966,100297.86303301297,97052.522744524307,100277.35168777582,97032.675085362367,100256.84453719716,{"$f":"EK53","v":100246.59253463669},90536.050459733451,100226.0916744374,96983.07369346857,100205.5950067524,96963.240236936879,100185.10253072424,100174.8578643136,96933.497656931359,91049.428794694133,88103.340308102546,91030.808794116063,91021.500221827082,85140.438240027172,91002.885932762525,88058.303434637695,90984.27545040031,88040.295132086409,90965.668773961937,90956.366862720955,59082.12889149203,92032.74718123606,89054.841438725402,92013.926087810192,92004.516984519476,83092.356374664945,91985.701664290522,89009.318174666609,91966.890191875631,88991.115385502475,91948.082566487923,91938.680196183399,88963.818181297393,91919.878339861374,88945.62469707799,91901.080328600001,91891.682764621321,82990.452016940719,91872.890519476583,88900.157262691006,91854.102117426999,88881.976797403797,91835.317557686576,91825.926718436764,88854.713070454454,91807.147920686868,88836.541898700394,91788.372963282047,91778.986924463592,82888.672634588191,91760.21772610386,88791.130225515764,91741.452366126076,88772.972056727536,91722.69084374528,91713.311521408497,88745.741765977422,91694.555753951718,88727.592879324773,91675.803822130227,91666.429294337562,85743.697291278324,91647.683114498272,88682.236898957024,{"$f":"GW53","v":91628.94076833353},88664.10099932336,91610.202255059383,91600.834435511308,88636.904103766399,91582.101670103337,88618.777474884715,91563.372735626603,91554.009704742639,82685.488183107605,91535.286515193904,88573.477119032264,91516.567154618126,88555.363461242319,91497.851622232251,91488.495291365893,88528.19991992267,91469.785499797043,88510.095521515061,91451.079534461198,91441.727986386119,82584.082808004023,91423.027758932672,88464.850721960087,91404.331355756352,88446.759278736485,91385.638776075051,91376.293919800679,88419.629050748568,91357.607073895866,88401.546855551598,91338.924049531561,91329.583970182881,82482.801796320506,91310.906676664061,88356.357544159939,91292.233202732255,88338.288288258744,91273.563547606347,91264.230151851545,88311.191332747127,91245.566223470218,88293.13131353083,91226.906111942691,91217.57748725517,85323.8466025214,91198.923099544816,88247.99742225185,91180.272526737142,88229.950326462582,91161.625768051978,91152.303818761589,88202.886602621948,91133.662779797742,88184.848732189697,91115.025553006708,91105.708368932363,82280.612253324143,91087.076858938817,88139.770193056247,91068.449159169366,88121.745230201763,91049.825268844783,91040.514751980867,{"$f":"JI53","v":88094.714697276824},94662.77243733748,91599.766906404024,94643.413492412321,94633.735504620709,85466.891554235306,94614.382497873405,91552.942721337415,94595.033448899398,91534.219749991389,94575.68835688931,94566.017294492834,91506.142471968284,94546.678136411356,91487.429071474922,94527.342933271037,94517.676814551058,85362.075069656988,94498.347542306059,91440.662311527951,94479.022222980522,91421.962302009619,94459.700855766088,94450.041653947934,61443.093890992823,95710.442941012472,92613.537911208143,95690.869742954223,95681.084645027528,89498.958576880032,95661.517450867323,92566.195504286326,95641.954258282669,92547.265318379432,95622.39506645521,95612.616970569739,92518.877297967832,95593.063778344032,92499.956788838055,95573.514584830424,95563.741487335079,86306.811061222936,95544.198290356333,92452.672442582465,95524.659090045607,92433.765472630956,95505.123885585534,95495.357781544139,92405.41226725062,95475.828569327947,92386.514962208632,95456.303350919799,95446.542239138522,86200.964500454313,95427.023009911121,92339.288605413763,95407.507772450219,92320.40482294558,95387.996525939496,95378.242399035371,92292.086389899428,95358.737137419623,92273.212260487737,95339.235864713934,{"$f":"LU53","v":95329.486723947426},86095.247749770046,95309.991433077346,92226.043822035383,95290.500129078267,92207.183198613449,95271.01281113486,95261.270646679288,92178.89949525673,95241.789306291001,92160.048513052796,95222.311949920782,95212.574765487836,89060.719958898801,95193.103383617097,92112.937921911973,95173.635983727887,92094.100429134051,95154.172565005851,95144.442348328084,92065.851412874326,95124.984899830291,92047.023549490434,95105.531430464573,95095.806187701935,85884.203042054214,95076.358685508603,91999.970734717281,95056.915160413264,91981.156344215982,95037.475611602611,95027.757328049935,91952.941972513028,95008.323742141656,91934.137199596298,94988.894130485438,94979.180814747873,85778.874767210305,94959.757162945927,91887.142090333946,94940.337483364478,91868.350773776678,94920.921775191178,94911.215410128789,91840.171004142467,94891.805657544988,91821.389293374756,94872.399874339244,94862.698470999458,85673.675666825613,94843.298640338791,91774.451818853253,94823.902777027106,91755.683547942157,94804.510880253045,94794.81641906414,91727.538337940758,94775.430470575622,91708.779661038687,94756.048486597152,94746.358981045792,88624.627210426435,94726.982942312199,91661.899750574856,{"$f":"OG53","v":94707.610866062052},91643.15449704678,94688.24275148497,94678.560179570632,91615.043804294299,94659.198005984144,91596.308133009166,94639.83979204559,94630.162169691219,85463.664355950503,94610.809893706319,91549.485716006515,94591.461575345267,91530.763451632985,94572.117213798701,94562.446516577969,91502.687233797507,94543.108088735971,91483.974539915274,94523.773615685786,94514.107861954879,85358.851829203966,94494.779319576075,91437.209545863894,64531.434432242357,92623.857796708326,95701.532534177109,95691.74634590128,92595.44628226012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Variable O&M Cost",null,null,null,"$/MWH",{"$f":"Assumptions!G88","v":4},null,null,null,null,{"$f":"$G$116*L109","v":4},{"$f":"$G$116*M109","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4.0066063252076809,4.013223561298549,4.0198517262928153,4.0264908382404521,4.0331409152212432,4.0398019753448322,4.0464740367507721,4.053157117608575,4.0598512361177619,4.0665564105079115,4.0732726590387101,4.080000000000001,4.0867384517118355,4.0934880325245215,4.1002487608186735,4.1070206550052628,4.1138037335256694,4.1205980148517298,4.1274035174857886,4.134220259960748,4.1410482608401189,4.1478875387180718,4.1547381122194862,4.1616000000000035,4.1684732207460744,4.1753577931750137,4.1822537360350482,4.1891610681053697,4.1960798081961848,4.2030099751487668,4.2099515878355067,4.2169046651599649,4.2238692260569231,4.2308452894924349,4.2378328744638782,4.2448320000000059,4.2518426851609989,4.2588649490385171,4.2658988107557523,4.2729442894674801,4.2800014043601111,4.2870701746517446,4.2941506195922194,4.3012427584631672,{"$f":"$G$116*BY109","v":4.3083466105780648},4.3154621952822865,4.3225895319531586,4.3297286400000088,4.3368795388642214,4.3440422480192895,4.3512167869708698,4.3584031752568322,4.365601432447316,4.3728115781447823,4.380033631984066,4.3872676136324325,4.3945135427896282,4.401771439187935,4.4090413225922243,4.4163232128000116,4.4236171296415083,4.4309230929796781,4.4382411227102896,4.4455712387619712,4.4529134610962648,4.4602678097076804,4.4676343046237506,4.4750129659050844,4.4824038136454236,4.489806867971696,4.4972221490440711,4.5046496770560136,4.5120894722343401,4.5195415548392734,4.5270059451644977,4.5344826635372133,4.5419717303181928,4.5494731659018361,4.5569869907162275,4.5645132252231884,4.5720518899183347,4.5796030053311325,4.5871665920249551,4.594742670597137,4.60233126167903,4.6099323859360624,4.617546064067791,4.6251723168079604,4.6328111649245596,4.6404626292198765,4.6481267305305556,4.6558034897276555,4.663492927716705,4.6711950654377592,4.6789099238654579,4.6866375240090834,4.6943778869126147,4.702131033654787,4.7098969853491504,4.7176757631441237,4.7254673882230547,4.7332718818042778,4.7410892651411709,4.7489195595222125,4.7567627862710422,4.7646189667465171,4.7724881223427698,4.7803702744892673,{"$f":"$G$116*EK109","v":4.788265444650869},4.7961736543278848,4.8040949250561349,4.8120292784070076,4.8199767359875176,4.8279373194403652,4.8359110504439959,4.8438979507126589,4.8518980419964652,4.85991134608145,4.8679378847896277,4.8759776799790551,4.8840307535438887,4.8920971274144449,4.9001768235572598,4.9082698639751499,4.9163762707072696,4.9244960658291737,4.9326292714528766,4.9407759097269128,4.9489360028363958,4.9571095730030805,4.9652966424854226,4.9734972335786392,4.9817113686147696,4.9899390699627375,4.9981803600284094,5.0064352612546568,5.0147037961214194,5.0229859871457618,5.0312818568819386,5.0395914279214553,5.047914722893128,5.0562517644631457,5.064602575335134,5.0729671782502148,5.0813455959870675,5.0897378513619946,5.0981439672289799,5.1065639664797526,5.1149978720438503,5.1234457068886794,5.1319074940195799,5.140383256479887,5.1488730173509927,5.1573767997524111,5.1658946268418395,5.1744265218152217,5.1829725079068121,5.1915326083892372,5.2001068465735623,5.2086952458093503,5.2172978294847301,5.2259146210264564,5.2345456438999749,5.2431909216094876,5.2518504776980155,5.260524335747462,5.2692125193786792,5.2779150522515286,5.2866319580649508,5.2953632605570249,5.3041089835050359,5.3128691507255397,{"$f":"$G$116*GW109","v":5.3216437860744268},5.3304329134469874,5.3392365567779763,5.3480547400416798,5.3568874872519787,5.3657348224624144,5.3745967697662556,5.3834733532965622,5.3923645972262522,5.4012705257681679,5.4101911631751394,5.4191265337400534,5.4280766617959184,5.4370415717159304,5.4460212879135392,5.4550158348425164,5.4640252369970215,5.4730495189116661,5.4820887051615843,5.491142820362497,5.5002118891707816,5.509295936283535,5.5183949864386461,5.5275090644148586,5.5366381950318404,5.5457824031502527,5.5549417136718136,5.5641161515393707,5.5733057417369656,5.5825105092899028,5.591730479264819,5.60096567676975,5.6102161269541995,5.6194818550092087,5.6287628861674222,5.6380592457031584,5.6473709589324805,5.6566980512132607,5.6660405479452534,5.6753984745701613,5.6847718565717082,5.694160719475704,5.7035650888501186,5.7129849903051486,5.7224204494932875,5.7318714921093967,5.7413381438907738,5.7508204306172255,5.7603183781111333,5.7698320122375293,5.7793613589041612,5.7889064440615678,5.7984672937031458,5.8080439338652221,5.8176363906271247,5.8272446901112547,5.8368688584831565,5.846508921951588,5.8561649067685932,5.8658368392295737,5.8755247456733599,5.8852286524822839,5.8949485860822488,5.904684572942803,{"$f":"$G$116*JI109","v":5.9144366395772119},5.9242048125425297,5.9339891184396709,5.9437895839134836,5.9536062356528232,5.9634391003906231,5.9732882049039686,5.9831535760141685,5.9930352405868303,6.0029332255319323,6.0128475578038962,6.0227782644016621,6.0327253723687591,6.0426889087933828,6.0526689008084666,6.0626653755917559,6.0726783603658827,6.0827078823984388,6.0927539690020511,6.1028166475344552,6.112895945398571,6.1229918900425755,6.1331045089599794,6.1432338296897004,6.1533798798161401,6.1635426869692562,6.1737222788246422,6.183918683103597,6.1941319275732063,6.204362040046413,6.2146090483820977,6.2248729804851495,6.2351538643065467,6.2454517278434309,6.2557665991391822,6.2660985062834973,6.2764474774124652,6.2868135407086436,6.2971967244011369,6.3075970567656707,6.3180145661246723,6.3284492808473436,6.3389012293497418,6.3493704400948552,6.3598569415926809,6.3703607624003027,6.3808819311219693,6.3914204764091709,6.4019764269607187,6.4125498115228208,6.4231406588891637,6.433748997900989,6.44437485744717,6.4550182664642941,6.4656792539367398,6.4763578488967548,6.4870540804245369,6.4977679776483113,6.5084995697444112,6.5192488859373565,6.5300159554999349,6.5408008077532793,6.5516034720669492,6.5624239778590105,{"$f":"$G$116*LU109","v":6.5732623545961157},6.5841186317935829,6.5949928390154779,6.6058850058746934,6.6167951620330312,6.6277233372012816,6.6386695611393032,6.6496338636561081,6.6606162746099384,6.6716168239083498,6.6826355415082928,6.693672457416195,6.7047276016880417,6.7158010044294585,6.7268926957957911,6.7380027059921908,6.7491310652736951,6.7602778039453097,6.7714429523620918,6.7826265409292326,6.7938286001021391,6.8050491603865186,6.8162882523384614,6.8275459065645219,6.8388221537218055,6.8501170245180498,6.8614305497117094,6.8727627601120371,6.8841136865791714,6.8954833600242189,6.9068718114093368,6.9182790717478202,6.9297051721041845,6.9411501435942515,6.9526140173852324,6.9640968246958144,6.9755985967962442,6.9871193650084136,6.9986591607059463,7.0102180153142806,7.021795960310758,7.0333930272247063,7.0450092476375268,7.0566446531827802,7.0682992755462726,7.0799731464661413,7.0916662977329423,7.1033787611897354,7.1151105687321738,7.1268617523085869,7.1386323439200705,7.1504223756205718,7.1622318795169786,7.1740608877692056,7.1859094325902824,7.1977775462464404,7.2096652610572018,7.2215726093954675,7.2334996236876039,7.2454463364135337,7.2574127801068204,7.2693989873547613,7.2814049907984746,7.2934308231329856,{"$f":"$G$116*OG109","v":7.305476517107321},7.3175421055245931,7.329627621242091,7.3417330971713728,7.3538585662783502,7.3660040615833813,7.3781696161613608,7.3903552631418092,7.4025610357089624,7.4147869671018629,7.4270330906144499,7.4392994395956515,7.4515860474494735,7.4638929476350908,7.4762201736669391,7.4885677591148063,7.500935737603923,7.5133241428150548,7.5257330084845941,7.5381623684046515,7.5506122564231477,7.5630827064439057,7.5755737524267444,7.5880854283875703,7.6006177683984681,7.6131708065877977,7.6257445771402832,7.638339114297108,7.6509544523560074,7.663590625671362,7.676247668654292,7.6889256157727504,7.701624501551616,7.714344360572789,7.7270852274752846,7.7398471369553263,7.7526301237664423,7.7654342227195583,7.7782594686830935,7.7911058965830549,7.8039735414031322,7.8168624381847938,7.8297726220273827,7.8427041280882097,7.8556569915826531,7.8686312477842497,7.8816269320247958,7.894644079694439,7.9076827262417773,7.9207429071739561,7.9338246580567615,7.9469280145147216,7.9600530122312003,7.9731996869484956,7.9863680744679355,7.9995582106499796,8.012770131414312,8.0260038727399401]
[null,"Total Variable Cost",null,null,null,"K $",null,null,null,null,null,{"$f":"L115*L116/1000","v":0},{"$f":"M115*M116/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,434.26869278842327,420.9110732122121,435.61523404346968,436.29006957549393,394.67892306150333,437.64287853364914,424.18147277548962,438.9998821599961,425.49673648711257,440.36109346098425,441.04328106500839,427.47728272586357,442.41082835330542,428.80276578818041,443.7826160090811,444.47010408197912,416.43874381400218,445.8482769544886,432.13448231267961,447.23072314133145,433.47440600007667,448.61745589281611,449.31243388225096,435.49208564548621,450.70562141493485,436.84242028693268,452.10312881805839,452.80350665524702,409.61739179406533,454.20751899200104,440.23660340885579,455.61588476377221,441.60164942372114,457.02861746929977,457.73662565201971,{"$f":"BY115*BY116/1000","v":443.65715869275368},459.15593415991276,445.03281085740906,460.57964353181302,461.29315280442779,417.29733830898851,462.72348907143618,448.49063176757181,464.15826039633407,449.88127113026496,465.5974805309495,466.3187632110035,451.97531929330768,443.56995748448617,429.92624140292958,444.94533926348782,445.63462857496677,403.13224515060125,447.01641230015429,433.26668712082301,448.40248053588192,434.61012144692978,449.79284656717419,450.48964541898738,436.63308747120817,451.88648314319209,437.98696002836431,453.28765205602139,453.98986490334499,425.35812264612304,455.39755579291875,441.39003600796872,456.80961152363489,442.75865848276624,458.22604562959981,458.9359088141801,444.81955324537279,460.35893595130244,446.19880965837888,461.78637548282245,462.50175417031204,418.39066937187971,463.93583795959665,449.66569015906362,465.37436842675032,451.05997303699866,466.81735935963138,467.54053182111181,453.15950766662934,468.99023939837497,454.56462385926017,470.44444209834182,471.17323347330006,426.235106711431,472.63420500470761,458.09650515666965,474.09970658507359,459.51692954652214,475.56975226076611,476.30648353575515,461.65582850487715,477.7833717866875,463.0872893240371,479.26483943970896,{"$f":"EK115*EK116/1000","v":480.00729497759659},434.22661998187357,481.49565837137567,466.68539012287522,482.98863674833353,468.13244615376919,484.48624441819413,485.23678872188054,470.31144748553419,442.4921520535691,428.88158806232542,443.86419187055105,444.55180631710539,416.51529334084387,445.93023252454788,432.21391702101164,447.31293283184203,433.5540870123989,448.69992049173158,449.39502623161491,292.3936747953253,456.21641208187754,442.18370519277494,457.63100684843334,458.33994822569133,414.62579548920797,459.76112746188949,445.61938908988589,461.18671336268045,447.00112556185053,462.61671959185315,463.33338461109793,449.08176760215849,464.77004704516179,450.4742399056135,466.21116415272428,466.93339752384929,422.39964493226455,468.38122255375805,453.97433969204116,469.83353686913762,455.38198244243767,471.29035438995965,472.02045621420149,457.50163459292753,473.48405473758828,458.92021446170628,474.95219145547384,475.68796603303355,430.31924684856523,477.16293644059346,462.48593787568285,478.64248030356634,463.91997262322548,480.12661180291099,480.87040235979185,466.07936628731323,482.36144199921546,467.52454321407265,483.85710492007934,484.60667458914617,454.04402446055815,486.10929932503308,471.1571206378029,{"$f":"GW115*GW116/1000","v":487.61658326438385},472.61804220798115,489.12854085403728,489.88627679460939,474.8179225022198,491.40527204556668,476.29019515714998,492.92897726020675,493.69260066596291,446.60669023217127,495.22339822320657,479.99088004136524,496.75894233966153,481.4791925371884,498.29924773303122,499.07119052031595,483.72031854837513,500.61866552461748,485.22019495127063,502.17093880005626,502.94887943704151,454.98015181583952,504.50837802993522,488.99026424774172,506.07271217562715,490.50648122368318,507.64189686776365,508.42831286697179,492.7896262707896,510.00480159360126,494.31762396634485,511.58617855450535,512.37870485753774,463.51060804474406,513.96744260390381,498.15837856850493,515.56110656520173,499.70302320770844,517.15971201619539,517.9608725866384,502.02897510872026,519.56691901600311,503.58562134511368,521.17794532950563,521.98533076630758,489.06532393810767,523.60385587317808,507.49838653694223,525.22739955694567,509.07199183175084,526.85597737876151,527.67215896748678,511.44155317551071,529.308317279123,513.02738508633502,530.9495488431096,531.77207200866962,481.05433364269879,533.42094296145115,517.01351099965802,535.07492658479589,518.61661993552741,536.73403873161237,537.56552296879306,{"$f":"JI115*JI116/1000","v":521.03060835867518},560.80165204189302,543.55202007421178,562.54053530221722,563.41199780342981,509.67660288337191,565.15897498881964,547.7753166377903,566.911369043744,549.47380901036445,568.66919676434418,569.55015351230315,552.03142741823365,571.31616333815066,553.7431167558367,573.08764904823033,573.97545066378029,519.23256688408981,575.75518205252047,558.04559621636918,577.54043187207913,559.7759337469829,579.33121723350985,580.22869110413433,378.08269770248921,589.91540065566562,571.77026232319633,591.7445572058873,592.66126126459949,555.28394121808083,594.49893193212199,576.21280930093792,596.34230068336115,577.99947808985723,598.19138518642183,599.11807638114317,580.68987402986363,600.97576775951825,582.49042489791771,602.83921930002725,603.7731107103557,546.18827639262395,605.64523599997528,587.01626551470531,607.52316620710099,588.83643268776007,609.40691933109792,610.35098512698107,591.5772710585253,612.24350649722908,593.41158058683436,614.14189602731312,615.09329703617368,556.4288004372728,617.0005229401263,598.02227652121405,618.91366259840891,599.87657014206445,620.8327343478586,621.79450050257446,602.66879669242167,623.72250489476698,604.53749782458203,625.65648746935437,{"$f":"LU115*LU116/1000","v":626.62572636549385},566.86132481814548,628.56871098777162,609.23464003512595,630.51772024179297,611.12369994304424,632.47277280819355,633.4525711870682,613.96827815374081,635.41672387498534,615.87201570045511,637.38696683067769,638.37437805795264,598.11407255518327,640.35379184138742,620.65722497473359,642.33934321282823,622.58170300538507,644.3310512031552,645.3292198936814,625.47961442153951,647.33019862437038,627.41904528311341,649.33738180971193,650.34330608249115,588.31684139554056,652.35983204009699,632.29397279696218,654.382610659796,634.2545330073275,656.41166132928038,657.42854475777835,637.20677757711951,659.46703998541568,639.18257097013043,661.51185599548057,662.53664041621198,599.34723699460665,664.59097436686363,644.14889885740217,666.65167821122873,646.14621775491435,668.71877170050016,669.75472075096434,649.15381417462606,671.83143587510244,651.16665186284217,673.9145902904811,674.95858846946169,610.58444228959036,677.05143927799293,656.22609379584037,679.15077940984213,658.26086057182022,681.25662898651831,682.31200112169324,661.32484663734408,684.4276527299736,663.37542316697272,686.54986436023853,687.61343653763038,644.24777529816708,689.74552635943405,668.52972494776839,{"$f":"OG115*OG116/1000","v":691.88422717335447},670.60264171523534,694.02955947816042,695.10471886288531,673.72407468017593,697.2600369783047,675.81309761952207,699.42203811004174,700.50555128017652,633.69486462726979,702.67761581038985,681.06403778235745,704.85641528269582,683.17581981829915,707.04197058019622,708.13728820706399,686.35577675878596,710.33301653987326,688.48396694240466,712.5355531893631,713.63938122737591,645.57605611136034,715.85216995473797,693.8333573673907,490.47876716594192,705.16125017143941,729.7954427465155,730.92600902929507,708.44354200114958,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Operating Expense",null,null,"K $",null,null,null,null,null,{"$f":"L117+L113+L105","v":0},{"$f":"M117+M113+M105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3650.7978173666779,3560.1952696724939,3654.6120156201141,3728.07345858389,3445.3605114076631,3731.9031729052863,3638.9078071318158,3735.745695347433,3642.7169920233305,3739.6010673704104,3741.533584967724,3648.454658892269,3745.4083093937115,3652.2957566835585,3749.2959876396671,3751.244697543696,3562.9663119447496,3755.1518851852675,3661.9547564905429,3759.072131732747,3665.8409679461129,3763.0054794591542,3764.9770795122304,3671.6946426454051,3768.9301585688199,3675.6133921605224,3772.8964450873773,3774.8845545002919,3490.7962512803997,3778.8707324199322,3685.4676233054456,3782.8702249480002,3689.4323702536403,3786.8830751864061,3788.894522954527,{"$f":"BY117+BY113+BY105","v":3695.4043253564632},3792.9274908802909,3699.4022477875842,3796.9739248834462,3799.0022052813201,3514.2047659428981,3803.0689201814394,3709.4555348692516,3807.14921040637,3713.500355839069,3811.2431199031807,3813.2951956509446,3719.5929084994841,3663.8328109573476,3575.0157333279913,3667.8924841051885,3669.9273959141015,3399.2473216636672,3674.0073973987965,3585.105598901157,3678.1010060055014,3589.1651154302981,3682.2082658184145,3684.2670287426017,3595.2797806515109,3688.3948483356576,3599.3732151105519,3692.5364299721068,3694.6123954843251,3514.3861087048572,3698.7747038312482,3609.6665913750585,3702.9508859598536,3613.807974301385,3707.1409868194096,3709.2412708597999,3620.0459369280584,3713.452334414771,3624.2219027874867,3717.6774297128632,3719.7952534666115,3447.7026458923074,3724.0414816661773,3634.7227798236959,3728.3018555398421,3638.9476342516455,3732.5764209189329,3734.7190397859458,3645.3113117134189,3739.0149786822994,3649.5714271330144,3743.325224313955,3745.4857266352283,3472.6649854453171,3749.8175193302686,3660.2838733545268,3754.1637349273351,3664.5938359000911,3758.5244201571427,3760.7102035291136,3671.0856930859554,3765.0926811598929,3675.4316079935629,3769.4897459145468,{"$f":"EK117+EK113+EK105","v":3771.6937632271847},3498.1299469513619,3776.1127973345956,3686.3597716863374,3780.5465370122702,3690.7565110962114,3784.9950299079665,3787.2248237447548,3697.3790612870125,3532.1364342822199,3450.5651615068591,3536.4957043351542,3538.6807721354653,3373.248722149986,3543.0618026525949,3461.4063812710733,3547.4573989947744,3465.7681178296866,3551.8676084195804,3554.0782078479233,2631.8257956042225,3570.2240209001588,3488.0797121043024,3574.6874833894199,3576.9247735926292,3325.8532355674861,3581.4105019631556,3499.1790438868707,3585.911134462257,3503.6446098008282,3590.4267194386566,3592.6901342577448,3510.370786935513,3597.2282389476013,3514.8735274647197,3601.7814176747015,3604.0636750774511,3352.267639897681,3608.6395565986122,3526.1959103578542,3613.2306347064232,3530.7512038546761,3617.8369586994895,3620.1458533525802,3537.6125186714562,3624.7751389588393,3542.2057165749484,3629.4197943985509,3631.7479013812926,3379.212617295158,3636.4157051117381,3553.7555293944351,3641.0990036327457,3558.4023119682333,3645.7978472114901,3648.1531141506362,3565.4014174459867,3652.8753699242384,3570.0868485619935,3657.6132971389825,3659.9881534181345,3491.9213777132782,3664.7496831729463,3581.8685561896345,{"$f":"GW117+GW113+GW105","v":3669.5270117810537},3586.6086239570027,3674.3201904972448,3676.7227397084998,3593.7482252195514,3681.5397900538615,3598.5277002909406,3686.3728193738025,3688.7953423426193,3434.7361983528463,3693.652437376722,3610.5458553675517,3698.5256413008815,3615.3810397486195,3703.4150063769139,3705.8657657251006,3622.6638950904699,3710.7794708913311,3627.5392604513672,3715.7094686078508,3718.1805936840083,3463.3362723125383,3723.1351293890343,3639.7985051030964,3728.106090112371,3644.7306735160005,3733.0935291426649,3735.5934447229374,3652.1595954482846,3740.6057015086699,3657.1327337241987,3745.6345705814801,3748.155251561499,3492.5098680935371,3753.2091401763619,3669.6378013228386,3758.2797761490606,3674.6688578918538,3763.3672138152674,3765.9172503115778,3682.2467142088562,3771.0299927836654,3687.319545030593,3776.1596735618541,3778.7308829824947,3608.6142866035561,3783.886074317938,3700.0752619885416,3789.058341684161,3705.2071482661659,3794.2477404844435,3796.8488815350761,3712.9368631328507,3802.0640817614349,3718.1113438644784,3807.2965527186843,3809.9192822254531,3552.6229284804713,3815.1777644028789,3731.1226314650426,3820.4536577419794,3736.3573271682817,3825.7470187346398,3828.4002673049299,{"$f":"JI117+JI113+JI105","v":3744.2418822292284},3941.4029881158549,3853.7596429374926,3946.8027917935233,3949.5093929215327,3680.9608511895058,3954.9360299548944,3867.1834182246321,3960.3806284271291,3872.5840548045444,3965.8432465861315,3968.5813313023323,3880.7185399365871,3974.0710886201441,3886.1639681664333,3979.5790120731817,3982.3398045031013,3712.8874190510305,3987.8750876796539,3899.8564974700284,3993.4286846314981,3905.3652465132609,3999.0006547504818,4001.7935483603128,3005.0282425809423,4022.7274158366663,3934.0681942010106,4028.3696605142868,4031.197775982002,3850.9080929310198,4036.8680309569027,3948.0932408286089,4042.5570351697115,3953.7357487198055,4048.2648494149462,4051.1258293519572,3962.234508811639,4056.8619730674445,3967.9237693702298,4062.6170796664901,4065.5017632545801,3792.6964076880822,4071.2854295314528,3982.2293362981081,4077.0882127865389,3987.9846898253682,4082.9101750081504,4085.8283676577589,3996.653405124322,4091.6792149976263,4002.4564287248731,4097.5493971566357,4100.4917583777196,3826.7128640821825,4106.3910603830791,4017.0480204728819,4112.3098543281567,4022.9184339681942,4118.2482034185232,4121.2247309510185,4031.760439463631,4127.1925317187943,4037.6794584607496,4133.1800465449433,{"$f":"LU117+LU113+LU105","v":4136.1812166988893},3861.4093253541,4142.1984225399056,4052.5626876861043,4148.2355026452633,4058.5504189826438,4154.2925214617135,4157.328528083397,4067.5691151809588,4163.4155762619976,4073.6064057847857,4169.5227251853958,4172.5838577875129,3989.7494451018115,4178.7212801104679,4088.7869954081848,4184.8789665302193,4094.8943466956021,4191.0569827590871,4194.153635145356,4104.0932009083817,4200.3622697653591,4110.2510840468531,4206.5913994101384,4209.7136706277815,3932.8959496763755,4215.9736674934247,4125.7348694204384,4222.2543259436989,4131.9641881169846,4228.5557129813751,4231.7142007183138,4141.346735774513,4238.0468067433121,4147.6275779725947,4244.4003098158555,4247.5849189136261,3969.7136180188336,4253.9698946897315,4163.4205090905625,4260.3759373441499,4169.7741887323709,4266.8031151954556,4270.0246512301264,4179.344034722988,4276.4836604594866,4185.7502489992085,4282.9639766541377,4286.2121464478314,4007.2663122610593,4292.7245527193245,4201.8583927519267,4299.2584391220698,4208.3388738997974,4305.813875316313,4309.0996964158958,4218.0996939355973,4315.6875884052806,4224.6337407162264,4322.2972053278463,4325.6101826473441,4140.0218528353689,4332.2525191443201,4241.0632831887024,{"$f":"OG117+OG113+OG105","v":4338.9167571411872},4247.6730543527319,4345.6029676662292,4348.9543348861916,4257.628596362154,4355.6736378861933,4264.2929844133632,4362.4150919956337,4365.7941481568832,4084.6348144788881,4372.5689637008891,4281.0502332289489,4379.3661103886316,4287.7918318113443,4386.1856606433266,4389.6038598048108,4297.9459173591586,4396.4571517180393,4304.7432047375351,4403.3330292866667,4406.7794605729578,4124.4803558370886,4413.6893540418851,4321.8345914477441,3468.7469183296125,4344.9152181132231,4444.3367957617447,4447.8376667704124,4355.3139243628002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"EBITDA",null,null,"K $",null,null,null,null,null,{"$f":"L99-L119","v":0},{"$f":"M99-M119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,492.49421019018064,518.57899636864431,487.56283043099393,441.01468761979595,528.78627360498695,436.04804869433656,463.720753987835,431.06883415410812,458.81165697091137,426.07700249148093,423.57634223139848,451.42454365592721,418.56550676427923,446.48409599490515,413.54194981679393,438.92376684084866,495.68280794571547,433.86058654480212,461.04643453323888,428.78458374832553,456.0418636605209,423.6957161300561,421.14644474986835,448.51107865086396,416.0382002464894,443.47454140420541,410.9169845174556,436.68268010568909,521.7013562670395,431.52108121565561,458.2138540772562,426.34640809584835,453.11195188308193,421.15861759519885,418.55978980415966,{"$f":"BY99-BY119","v":445.43469993357849},1949.4436875969986,1857.1628928199398,1944.2229139403357,2045.4531278449394,1764.118312886475,2040.1911966417438,1944.7340783580225,2034.9159345406197,1939.5329512448207,2029.6272975445136,2026.977949672822,1931.7063827346992,1885.070752169243,1794.3418280614969,1879.8763043290082,1977.5946444301831,1701.2187140312981,1972.3597003494942,1878.5618672519126,1967.1113853375336,1873.385007179545,1961.8496552618017,1959.2137457445251,1865.5947550693336,1953.9318100117612,1860.3845482333777,1948.6363482573279,2048.1850007976036,1857.3588729921248,2042.8482656337965,1946.1745500366442,2037.4978968636506,1940.8969736532672,2032.1338494887859,2029.4466822227291,1932.9551564945282,2024.0620322497189,1927.6435779801018,2018.6635905370658,2120.0768360284724,1826.4811523274229,2114.6363288189027,2015.0327968583074,2109.1819201704402,2009.6525430665552,2103.7135642018084,2100.9741415938897,2001.5562095767618,2095.4847782922543,1996.1412854131395,2089.9813523157482,2087.2243513291151,1795.0505606279248,2081.6997442862958,1982.5428504406373,2076.1609582771243,1977.0789055115492,2070.607946521,2067.8260913274553,1968.8565172247609,2062.251652905531,1963.3572098290683,2056.6628711208505,{"$f":"EK99-EK119","v":2053.8630866880385},1763.1252796314079,2048.2527010988124,1949.5465967581526,2042.6278535758356,1943.9972902072477,2036.9884964215235,2034.1633617848674,1935.6463312366132,1779.6454236780628,1689.3432472491522,1774.1998713433504,1771.4717457110173,1593.8053407802681,1766.0047661191834,1675.8745969718998,1760.5234427835653,1670.4622643134458,1755.02772840117,1752.2744597432866,814.9984682047434,1798.924180104515,1707.3388355990692,1793.3627036690941,1790.5764907013936,1521.7166719972311,1784.9930851903632,1693.583697499605,1779.3950000304631,1688.0561892261376,1773.782186827063,1770.9702420428066,1679.7375057354093,1765.3352456905932,1674.1733656928945,1759.685399620208,1756.8548926511303,1489.3572142408675,1751.1826801792813,1660.198433560276,1745.4954953251872,1654.5825000686705,1739.7932887443903,1736.936536842567,1646.1306319435716,1731.2117048004575,1640.477336225752,1725.4717269688645,1722.5960427923501,1456.474474423007,1716.8332526500672,1626.278227249717,1711.0551916466638,1620.5721054486448,1705.2618094691679,1702.3593571727056,1611.9843973150787,1696.5428985399762,1606.2401684873244,1690.7109922353065,1687.7892303103395,1510.3265411972443,1681.9340570336012,1591.8124137964924,{"$f":"GW99-GW119","v":1676.06330855838},1586.0143059740999,1670.1769335841518,1667.2278700829911,1577.2880503159695,1661.3179588074649,1571.4510760409694,1655.3922920521291,1652.4235341618701,1389.0972057861482,1646.4741368488335,1556.7901190098419,1640.5088540262627,1550.8981921526965,1634.5276333866605,1631.5310299929815,1542.0306282861493,1625.5258041798102,1536.099060637287,1619.5045090370249,1616.4878189412229,1354.5811888171993,1610.4423205553553,1521.2002551599207,1604.380620257748,1515.2126402585368,1598.3026647141278,1595.2575745107888,1506.2009532860302,1589.1551357176158,1500.1729080472619,1583.0363075842843,1579.9707306648511,1319.4989053317504,1573.8272173243595,1485.0315167769477,1567.6671794589843,1478.9463081176509,1561.4905626874829,1558.3960201695554,1469.7876278614112,1552.1944326878215,1463.6611838133476,1545.9761295734843,1542.8606924731007,1369.1397359573266,1536.617212726374,1448.2723763676449,1530.3568795085384,1442.0876308104907,1524.0796373707985,1520.9346580800252,1432.7790307249907,1514.6319482021245,1426.5522289169262,1508.3121899937423,1505.145900247348,1247.5901998696663,1498.8004643341301,1410.9110800473541,1492.4378395459617,1404.6248162898355,1486.0579693454965,1482.8615494975766,{"$f":"JI99-JI119","v":1395.1633123528509},1572.077488732949,1481.3210178013351,1565.5501545366933,1562.2798746216549,1296.9203778137635,1555.7260529292953,1465.1700433886899,1549.1545003121832,1458.6789175453951,1542.565158475285,1539.2637983305244,1448.9091166473163,1532.6476629469153,1442.3737565929628,1526.0135917772486,1522.6898118552313,1258.8889428910397,1516.0287263974806,1425.9573727973202,1509.3495573958571,1419.3594718653194,1502.6522454114274,1499.2967671732881,573.62564513848247,1551.7729394654771,1460.0579233638664,1544.9906854411502,1541.5926527293714,1361.8143755406304,1534.7827380951221,1443.275494614767,1527.9543072882771,1436.5304285823545,1521.1072994666547,1517.6768101081766,1426.3782540353377,1510.8018222534274,1419.5869989438042,1503.9081044136556,1500.4542025272681,1234.104578096727,1493.5322742681701,1402.5274315442693,1486.5914618103398,1395.6708720516654,1479.6317031178592,1476.1446994923967,1385.3507700428622,1469.1564046902386,1378.4471033940308,1462.1490076818463,1458.6381262510458,1193.923259515374,1451.6019582264744,1361.1048886769604,1444.5465307561853,1354.1346197338644,1437.4717805870632,1433.9271396677532,1343.6432527870902,1426.8232864017746,1336.6249405688941,1419.699951405054,{"$f":"LU99-LU119","v":1416.1309582738359},1153.0694966351671,1408.9782806646135,1318.9944617349065,1401.8059609999209,1311.9082238518745,1394.6139347855178,1391.0105115105389,1301.2421889769594,1383.7888040870403,1294.1069533238301,1376.5472279614505,1372.9189687594226,1197.4485220032625,1365.6474672093591,1276.1824833151436,1358.3559334865913,1268.9779726482816,1351.0443018313663,1347.3809286708474,1258.1338000529113,1340.0390263505678,1250.8793183835178,1332.6768607636413,1328.9881584694103,1069.290913755437,1321.595473209949,1232.6550177159788,1314.1823580055134,1225.3298851948221,1306.7487458059632,1303.0242323203956,1214.3040369710261,1295.5597484331538,1206.9279411090329,1288.0745989722664,1284.324253468244,1026.3385699533474,1276.8079784258935,1188.397855661502,1269.2708678608051,1180.9497060997319,1261.7128534070898,1257.9259857970301,1169.7385748845227,1250.3364868389635,1162.2384501620591,1242.7259121056277,1238.9126997240755,982.65872380949077,1231.2703816102839,1143.3965089222847,1223.606814437082,1135.8229001109394,1215.9219284969658,1212.0714691439034,1124.4228077206108,1204.3544738569435,1116.7961920640864,1196.6159845432949,1192.7386576034314,1021.7765956110961,1184.96779498657,1097.6362048302353,{"$f":"OG99-OG119","v":1177.1752616582735},1089.9346466130737,1169.3609865430581,1165.445673541235,1078.341842650605,1157.5986519744738,1070.586225648547,1149.7297099215812,1145.786996257606,893.05845156618761,1137.8850386166796,1051.101880685489,1129.9609803374333,1043.2698340161842,1122.0147489495112,1118.0332956285383,1031.4804944512516,1110.0536681811336,1023.5933164037933,1102.0516854187999,1098.0422878986101,847.10827366431477,1090.0066346583644,1003.778178053276,289.78238230687475,1049.8119645352508,1129.644587267956,1125.5737355095989,1037.7584754582267,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pre-tax CF",null,null,null,null,null,null,null,null,{"$f":"L121-L62","v":-9063.349651018143},{"$f":"M121-M62","v":-5708.7933018153599},-7706.0649190863569,-9994.2274433627335,-12453.574257372111,-14909.635333852695,-17150.162875046681,-18953.861249762231,-20125.902573147443,-20532.472774372953,-20125.902573147443,-18953.861249762231,-17150.162875046681,-14909.635333852695,-12453.574257372111,-9994.2274433627335,-7706.0649190863569,-5708.7933018153599,-4063.349651018143,-2778.7680184678029,-1825.7806895380556,-1152.5854895877335,-699.07843737485621,-407.38673765253748,-228.09516897206353,-122.70252739073887,-63.418965027407751,-31.492926014272019,-15.025713241883578,-12.049343432177031,492.49421019018064,518.57899636864431,487.56283043099393,441.01468761979595,528.78627360498695,436.04804869433656,463.720753987835,431.06883415410812,458.81165697091137,426.07700249148093,423.57634223139848,451.42454365592721,418.56550676427923,446.48409599490515,413.54194981679393,438.92376684084866,495.68280794571547,433.86058654480212,461.04643453323888,428.78458374832553,456.0418636605209,423.6957161300561,421.14644474986835,448.51107865086396,416.0382002464894,443.47454140420541,410.9169845174556,436.68268010568909,521.7013562670395,431.52108121565561,458.2138540772562,426.34640809584835,453.11195188308193,421.15861759519885,418.55978980415966,{"$f":"BY121-BY62","v":445.43469993357849},1949.4436875969986,1857.1628928199398,1944.2229139403357,2045.4531278449394,1764.118312886475,2040.1911966417438,1944.7340783580225,2034.9159345406197,1939.5329512448207,2029.6272975445136,2026.977949672822,1931.7063827346992,1885.070752169243,1794.3418280614969,1879.8763043290082,1977.5946444301831,1701.2187140312981,1972.3597003494942,1878.5618672519126,1967.1113853375336,1873.385007179545,1961.8496552618017,1959.2137457445251,1865.5947550693336,1953.9318100117612,1860.3845482333777,1948.6363482573279,2048.1850007976036,1857.3588729921248,2042.8482656337965,1946.1745500366442,2037.4978968636506,1940.8969736532672,2032.1338494887859,2029.4466822227291,1932.9551564945282,2024.0620322497189,1927.6435779801018,2018.6635905370658,2120.0768360284724,1826.4811523274229,2114.6363288189027,2015.0327968583074,2109.1819201704402,2009.6525430665552,2103.7135642018084,2100.9741415938897,2001.5562095767618,2095.4847782922543,1996.1412854131395,2089.9813523157482,2087.2243513291151,1795.0505606279248,2081.6997442862958,1982.5428504406373,2076.1609582771243,1977.0789055115492,2070.607946521,2067.8260913274553,1968.8565172247609,2062.251652905531,1963.3572098290683,2056.6628711208505,{"$f":"EK121-EK62","v":2053.8630866880385},1763.1252796314079,2048.2527010988124,1949.5465967581526,2042.6278535758356,1943.9972902072477,2036.9884964215235,2034.1633617848674,1935.6463312366132,1779.6454236780628,1689.3432472491522,1774.1998713433504,1771.4717457110173,1593.8053407802681,1766.0047661191834,1675.8745969718998,1760.5234427835653,1670.4622643134458,1755.02772840117,1752.2744597432866,814.9984682047434,1798.924180104515,1707.3388355990692,1793.3627036690941,1790.5764907013936,1521.7166719972311,1784.9930851903632,1693.583697499605,1779.3950000304631,1688.0561892261376,1773.782186827063,1770.9702420428066,1679.7375057354093,1765.3352456905932,1674.1733656928945,1759.685399620208,1756.8548926511303,1489.3572142408675,1751.1826801792813,1660.198433560276,1745.4954953251872,1654.5825000686705,1739.7932887443903,1736.936536842567,1646.1306319435716,1731.2117048004575,1640.477336225752,1725.4717269688645,1722.5960427923501,1456.474474423007,1716.8332526500672,1626.278227249717,1711.0551916466638,1620.5721054486448,1705.2618094691679,1702.3593571727056,1611.9843973150787,1696.5428985399762,1606.2401684873244,1690.7109922353065,1687.7892303103395,1510.3265411972443,1681.9340570336012,1591.8124137964924,{"$f":"GW121-GW62","v":1676.06330855838},1586.0143059740999,1670.1769335841518,1667.2278700829911,1577.2880503159695,1661.3179588074649,1571.4510760409694,1655.3922920521291,1652.4235341618701,1389.0972057861482,1646.4741368488335,1556.7901190098419,1640.5088540262627,1550.8981921526965,1634.5276333866605,1631.5310299929815,1542.0306282861493,1625.5258041798102,1536.099060637287,1619.5045090370249,1616.4878189412229,1354.5811888171993,1610.4423205553553,1521.2002551599207,1604.380620257748,1515.2126402585368,1598.3026647141278,1595.2575745107888,1506.2009532860302,1589.1551357176158,1500.1729080472619,1583.0363075842843,1579.9707306648511,1319.4989053317504,1573.8272173243595,1485.0315167769477,1567.6671794589843,1478.9463081176509,1561.4905626874829,1558.3960201695554,1469.7876278614112,1552.1944326878215,1463.6611838133476,1545.9761295734843,1542.8606924731007,1369.1397359573266,1536.617212726374,1448.2723763676449,1530.3568795085384,1442.0876308104907,1524.0796373707985,1520.9346580800252,1432.7790307249907,1514.6319482021245,1426.5522289169262,1508.3121899937423,1505.145900247348,1247.5901998696663,1498.8004643341301,1410.9110800473541,1492.4378395459617,1404.6248162898355,1486.0579693454965,1482.8615494975766,{"$f":"JI121-JI62","v":1395.1633123528509},1572.077488732949,1481.3210178013351,1565.5501545366933,1562.2798746216549,1296.9203778137635,1555.7260529292953,1465.1700433886899,1549.1545003121832,1458.6789175453951,1542.565158475285,1539.2637983305244,1448.9091166473163,1532.6476629469153,1442.3737565929628,1526.0135917772486,1522.6898118552313,1258.8889428910397,1516.0287263974806,1425.9573727973202,1509.3495573958571,1419.3594718653194,1502.6522454114274,1499.2967671732881,573.62564513848247,1551.7729394654771,1460.0579233638664,1544.9906854411502,1541.5926527293714,1361.8143755406304,1534.7827380951221,1443.275494614767,1527.9543072882771,1436.5304285823545,1521.1072994666547,1517.6768101081766,1426.3782540353377,1510.8018222534274,1419.5869989438042,1503.9081044136556,1500.4542025272681,1234.104578096727,1493.5322742681701,1402.5274315442693,1486.5914618103398,1395.6708720516654,1479.6317031178592,1476.1446994923967,1385.3507700428622,1469.1564046902386,1378.4471033940308,1462.1490076818463,1458.6381262510458,1193.923259515374,1451.6019582264744,1361.1048886769604,1444.5465307561853,1354.1346197338644,1437.4717805870632,1433.9271396677532,1343.6432527870902,1426.8232864017746,1336.6249405688941,1419.699951405054,{"$f":"LU121-LU62","v":1416.1309582738359},1153.0694966351671,1408.9782806646135,1318.9944617349065,1401.8059609999209,1311.9082238518745,1394.6139347855178,1391.0105115105389,1301.2421889769594,1383.7888040870403,1294.1069533238301,1376.5472279614505,1372.9189687594226,1197.4485220032625,1365.6474672093591,1276.1824833151436,1358.3559334865913,1268.9779726482816,1351.0443018313663,1347.3809286708474,1258.1338000529113,1340.0390263505678,1250.8793183835178,1332.6768607636413,1328.9881584694103,1069.290913755437,1321.595473209949,1232.6550177159788,1314.1823580055134,1225.3298851948221,1306.7487458059632,1303.0242323203956,1214.3040369710261,1295.5597484331538,1206.9279411090329,1288.0745989722664,1284.324253468244,1026.3385699533474,1276.8079784258935,1188.397855661502,1269.2708678608051,1180.9497060997319,1261.7128534070898,1257.9259857970301,1169.7385748845227,1250.3364868389635,1162.2384501620591,1242.7259121056277,1238.9126997240755,982.65872380949077,1231.2703816102839,1143.3965089222847,1223.606814437082,1135.8229001109394,1215.9219284969658,1212.0714691439034,1124.4228077206108,1204.3544738569435,1116.7961920640864,1196.6159845432949,1192.7386576034314,1021.7765956110961,1184.96779498657,1097.6362048302353,{"$f":"OG121-OG62","v":1177.1752616582735},1089.9346466130737,1169.3609865430581,1165.445673541235,1078.341842650605,1157.5986519744738,1070.586225648547,1149.7297099215812,1145.786996257606,893.05845156618761,1137.8850386166796,1051.101880685489,1129.9609803374333,1043.2698340161842,1122.0147489495112,1118.0332956285383,1031.4804944512516,1110.0536681811336,1023.5933164037933,1102.0516854187999,1098.0422878986101,847.10827366431477,1090.0066346583644,1003.778178053276,289.78238230687475,1049.8119645352508,1129.644587267956,1125.5737355095989,1037.7584754582267,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"IRR ",null,null,null,{"$f":"IFERROR(IRR(L123:QL123,0.001),FALSE)","v":4.1473772444251544E-3},{"$f":"(1+G124)^12-1","v":5.0919617420390972E-2}]
[null,null,"XIRR",null,null,null,null,{"$f":"IFERROR(XIRR(L123:QL123,L7:QL7),FALSE)","v":5.08864015340805E-2}]
[]
["Operating Taxes"]
[null,null,"Add CAPEX",null,null,null,null,null,null,null,null,{"$f":"L62","v":9063.349651018143},5708.7933018153599,7706.0649190863569,9994.2274433627335,12453.574257372111,14909.635333852695,17150.162875046681,18953.861249762231,20125.902573147443,20532.472774372953,20125.902573147443,18953.861249762231,17150.162875046681,14909.635333852695,12453.574257372111,9994.2274433627335,7706.0649190863569,5708.7933018153599,4063.349651018143,2778.7680184678029,1825.7806895380556,1152.5854895877335,699.07843737485621,407.38673765253748,228.09516897206353,122.70252739073887,63.418965027407751,31.492926014272019,15.025713241883578,12.049343432177031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,null,{"$f":"SUM(L129:L130)","v":9063.349651018143},{"$f":"SUM(M129:M130)","v":14772.142952833503},22478.207871919862,32472.435315282593,44926.009572654701,59835.644906507398,76985.807781554075,95939.669031316298,116065.57160446374,136598.0443788367,156723.94695198414,175677.80820174637,192827.97107679307,207737.60641064576,220191.18066801789,230185.40811138062,237891.47303046696,243600.26633228234,247663.61598330049,250442.38400176831,252268.16469130636,253420.7501808941,254119.82861826895,254527.21535592148,254755.31052489355,254878.01305228428,254941.43201731169,254972.92494332595,254987.95065656785,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,{"$f":"SUM(BY129:BY130)","v":255000.00000000003},255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,{"$f":"SUM(EK129:EK130)","v":255000.00000000003},255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,{"$f":"SUM(GW129:GW130)","v":255000.00000000003},255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,{"$f":"SUM(JI129:JI130)","v":255000.00000000003},255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,{"$f":"SUM(LU129:LU130)","v":255000.00000000003},255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,{"$f":"SUM(OG129:OG130)","v":255000.00000000003},255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003]
[null,null,"Depreciation Expense",null,null,null,null,null,null,null,null,{"$f":"L133*L129","v":0},{"$f":"M133*M129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2125,2125,2125,2125,2125,2125,2125,2125,2125,2125,2125,2125,1912.5000000000005,1912.5000000000005,1912.5000000000005,1912.5000000000005,1912.5000000000005,1912.5000000000005,1912.5000000000005,1912.5000000000005,1912.5000000000005,1912.5000000000005,1912.5000000000005,1912.5000000000005,1721.2500000000007,1721.2500000000007,1721.2500000000007,1721.2500000000007,1721.2500000000007,1721.2500000000007,1721.2500000000007,1721.2500000000007,1721.2500000000007,1721.2500000000007,1721.2500000000007,{"$f":"BY133*BY129","v":1721.2500000000007},1549.1250000000002,1549.1250000000002,1549.1250000000002,1549.1250000000002,1549.1250000000002,1549.1250000000002,1549.1250000000002,1549.1250000000002,1549.1250000000002,1549.1250000000002,1549.1250000000002,1549.1250000000002,1394.2125000000003,1394.2125000000003,1394.2125000000003,1394.2125000000003,1394.2125000000003,1394.2125000000003,1394.2125000000003,1394.2125000000003,1394.2125000000003,1394.2125000000003,1394.2125000000003,1394.2125000000003,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,{"$f":"EK133*EK129","v":1254.7912500000002},1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,{"$f":"GW133*GW129","v":1254.7912500000002},1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI133*JI129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU133*LU129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG133*OG129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"EBIT",null,null,null,null,null,null,null,null,{"$f":"L121-L134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1632.5057898098194,-1606.4210036313557,-1637.4371695690061,-1683.985312380204,-1596.2137263950131,-1688.9519513056634,-1661.279246012165,-1693.9311658458919,-1666.1883430290886,-1698.9229975085191,-1701.4236577686015,-1673.5754563440728,-1493.9344932357212,-1466.0159040050953,-1498.9580501832065,-1473.5762331591518,-1416.817192054285,-1478.6394134551983,-1451.4535654667616,-1483.7154162516749,-1456.4581363394796,-1488.8042838699444,-1491.3535552501321,-1463.9889213491365,-1305.2117997535113,-1277.7754585957953,-1310.3330154825451,-1284.5673198943116,-1199.5486437329612,-1289.7289187843451,-1263.0361459227445,-1294.9035919041523,-1268.1380481169188,-1300.0913824048018,{"$f":"BX121-BX134","v":-1302.690210195841},-1275.8153000664222,400.31868759699842,308.03789281993954,395.0979139403355,496.32812784493922,214.99331288647477,491.06619664174355,395.60907835802232,485.79093454061945,390.40795124482042,480.50229754451334,477.85294967282175,382.58138273469899,490.85825216924263,400.12932806149661,485.66380432900792,583.38214443018273,307.00621403129776,578.14720034949391,484.34936725191233,572.89888533753333,479.17250717954471,567.63715526180135,565.00124574452479,471.38225506933327,699.14056001176095,605.59329823337748,693.84509825732766,793.39375079760339,602.5676229921246,788.05701563379625,691.38330003664396,782.70664686365035,686.10572365326698,777.34259948878571,774.6554322227289,678.16390649452796,769.27078224971865,672.85232798010156,763.87234053706561,865.28558602847215,571.68990232742271,859.84507881890249,760.24154685830717,854.39067017043999,754.86129306655494,848.92231420180815,846.18289159388951,746.76495957676161,840.69352829225409,741.35003541313927,835.19010231574794,832.43310132911483,540.25931062792461,826.90849428629554,727.75160044063705,821.36970827712412,722.28765551154902,815.81669652099981,813.03484132745507,714.06526722476065,807.46040290553083,708.56595982906811,{"$f":"EJ121-EJ134","v":801.87162112085025},799.07183668803827,508.3340296314077,793.46145109881218,694.75534675815243,787.8366035758354,689.2060402072475,782.19724642152323,779.37211178486723,680.85508123661293,524.85417367806258,434.55199724915201,519.40862134335021,516.6804957110171,339.01409078026791,511.21351611918317,421.08334697189957,505.7321927835651,415.67101431344554,500.23647840116973,497.48320974328635,-439.79278179525681,544.1329301045148,452.54758559906895,538.5714536690939,535.78524070139338,266.92542199723084,530.201835190363,438.7924474996048,524.60375003046283,433.26493922613736,518.9909368270628,516.17899204280639,424.94625573540907,510.54399569059296,419.38211569289433,504.89414962020783,502.06364265113007,234.56596424086729,496.39143017928109,405.40718356027583,490.704245325187,399.79125006867025,485.00203874439012,482.14528684256675,391.33938194357142,476.42045480045726,385.68608622575175,470.68047696886424,467.80479279234987,201.68322442300678,462.04200265006693,371.4869772497168,456.26394164666362,365.78085544864462,450.47055946916771,447.56810717270537,357.19314731507848,441.75164853997603,351.44891848732414,435.91974223530633,432.99798031033924,255.53529119724408,427.142807033601,{"$f":"GV121-GV134","v":337.02116379649215},421.27205855837974,331.22305597409968,415.38568358415159,412.43662008299088,322.49680031596927,406.52670880746473,316.65982604096916,400.60104205212883,397.63228416186985,134.30595578614793,391.68288684883328,301.99886900984166,385.71760402626251,296.10694215269632,379.73638338666024,376.73977999298131,287.23937828614908,1625.5258041798102,1536.099060637287,1619.5045090370249,1616.4878189412229,1354.5811888171993,1610.4423205553553,1521.2002551599207,1604.380620257748,1515.2126402585368,1598.3026647141278,1595.2575745107888,1506.2009532860302,1589.1551357176158,1500.1729080472619,1583.0363075842843,1579.9707306648511,1319.4989053317504,1573.8272173243595,1485.0315167769477,1567.6671794589843,1478.9463081176509,1561.4905626874829,1558.3960201695554,1469.7876278614112,1552.1944326878215,1463.6611838133476,1545.9761295734843,1542.8606924731007,1369.1397359573266,1536.617212726374,1448.2723763676449,1530.3568795085384,1442.0876308104907,1524.0796373707985,1520.9346580800252,1432.7790307249907,1514.6319482021245,1426.5522289169262,1508.3121899937423,1505.145900247348,1247.5901998696663,1498.8004643341301,1410.9110800473541,1492.4378395459617,1404.6248162898355,1486.0579693454965,{"$f":"JH121-JH134","v":1482.8615494975766},1395.1633123528509,1572.077488732949,1481.3210178013351,1565.5501545366933,1562.2798746216549,1296.9203778137635,1555.7260529292953,1465.1700433886899,1549.1545003121832,1458.6789175453951,1542.565158475285,1539.2637983305244,1448.9091166473163,1532.6476629469153,1442.3737565929628,1526.0135917772486,1522.6898118552313,1258.8889428910397,1516.0287263974806,1425.9573727973202,1509.3495573958571,1419.3594718653194,1502.6522454114274,1499.2967671732881,573.62564513848247,1551.7729394654771,1460.0579233638664,1544.9906854411502,1541.5926527293714,1361.8143755406304,1534.7827380951221,1443.275494614767,1527.9543072882771,1436.5304285823545,1521.1072994666547,1517.6768101081766,1426.3782540353377,1510.8018222534274,1419.5869989438042,1503.9081044136556,1500.4542025272681,1234.104578096727,1493.5322742681701,1402.5274315442693,1486.5914618103398,1395.6708720516654,1479.6317031178592,1476.1446994923967,1385.3507700428622,1469.1564046902386,1378.4471033940308,1462.1490076818463,1458.6381262510458,1193.923259515374,1451.6019582264744,1361.1048886769604,1444.5465307561853,1354.1346197338644,1437.4717805870632,1433.9271396677532,1343.6432527870902,1426.8232864017746,1336.6249405688941,{"$f":"LT121-LT134","v":1419.699951405054},1416.1309582738359,1153.0694966351671,1408.9782806646135,1318.9944617349065,1401.8059609999209,1311.9082238518745,1394.6139347855178,1391.0105115105389,1301.2421889769594,1383.7888040870403,1294.1069533238301,1376.5472279614505,1372.9189687594226,1197.4485220032625,1365.6474672093591,1276.1824833151436,1358.3559334865913,1268.9779726482816,1351.0443018313663,1347.3809286708474,1258.1338000529113,1340.0390263505678,1250.8793183835178,1332.6768607636413,1328.9881584694103,1069.290913755437,1321.595473209949,1232.6550177159788,1314.1823580055134,1225.3298851948221,1306.7487458059632,1303.0242323203956,1214.3040369710261,1295.5597484331538,1206.9279411090329,1288.0745989722664,1284.324253468244,1026.3385699533474,1276.8079784258935,1188.397855661502,1269.2708678608051,1180.9497060997319,1261.7128534070898,1257.9259857970301,1169.7385748845227,1250.3364868389635,1162.2384501620591,1242.7259121056277,1238.9126997240755,982.65872380949077,1231.2703816102839,1143.3965089222847,1223.606814437082,1135.8229001109394,1215.9219284969658,1212.0714691439034,1124.4228077206108,1204.3544738569435,1116.7961920640864,1196.6159845432949,1192.7386576034314,1021.7765956110961,1184.96779498657,{"$f":"OF121-OF134","v":1097.6362048302353},1177.1752616582735,1089.9346466130737,1169.3609865430581,1165.445673541235,1078.341842650605,1157.5986519744738,1070.586225648547,1149.7297099215812,1145.786996257606,893.05845156618761,1137.8850386166796,1051.101880685489,1129.9609803374333,1043.2698340161842,1122.0147489495112,1118.0332956285383,1031.4804944512516,1110.0536681811336,1023.5933164037933,1102.0516854187999,1098.0422878986101,847.10827366431477,1090.0066346583644,1003.778178053276,289.78238230687475,1049.8119645352508,1129.644587267956,1125.5737355095989,1037.7584754582267,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Taxes on EBIT",null,null,null,{"$f":"Assumptions!G96","v":0.40200000000000002},null,null,null,null,{"$f":"$G$139*L138","v":0},{"$f":"$G$139*M138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-656.26732750354745,-645.78124345980507,-658.24974216674048,-676.9620955768421,-641.67791801079534,-678.95868442487676,-667.83425689689034,-680.96032867004863,-669.8077138976937,-682.96704499842474,-683.9723104229779,-672.77733345031731,-600.56166628075994,-589.3383934100483,-602.58113617364904,-592.37764572997901,-569.56051120582265,-594.41304420898973,-583.48433331763817,-596.45359733317332,-585.49617080847077,-598.49932211571763,-599.52412921055316,-588.52354638235295,-524.69514350091151,-513.6657343555097,-526.75387222398319,-516.39606259751326,-482.21855478065044,-518.47102535130671,-507.74053066094331,-520.55124394546931,-509.79149534300137,-522.63673572673042,-523.68146449872813,{"$f":"$G$139*BY138","v":-512.87775062670175},160.92811241399338,123.83123291361571,158.82936140401489,199.52390739366558,86.427311780362857,197.40861104998092,159.03484949992497,195.28795568532902,156.94399640041783,193.16192361289438,192.09688576847435,153.79771585934901,197.32501737203555,160.85198988072165,195.23684934026119,234.51962206093347,123.4164980405817,232.41517454049657,194.70844563526876,230.30535190568841,192.62734788617698,228.19013641524415,227.13050078929899,189.49566653787198,281.05450512472794,243.44850588981777,278.92572949944577,318.94428782063659,242.2321844428341,316.79892028478611,277.93608661473087,314.64807203918747,275.81450090861335,312.49172499449185,311.41148375353703,272.62189041080023,309.2468544643869,270.48663584800084,307.07668089590038,347.8448055834458,229.81934073562394,345.65772168519885,305.61710183703951,343.4650494085169,303.45423981275508,341.26677030912691,340.16552242074363,300.19951374985817,337.95879837348616,298.02271423608198,335.74642113093068,334.63810673430419,217.1842428724257,332.41721470309085,292.5561433771361,330.19062272740393,290.3596375156427,327.95831200144193,326.84000621363697,287.0542374243538,324.59908196802343,284.84351585128542,322.35239169058184,{"$f":"$G$139*EK138","v":321.22687834859141},204.35027991182591,318.9715033417225,279.2916493967773,316.71031463748585,277.06082816331349,314.44329306145238,313.30758893751664,273.70374265711843,210.99137781858116,174.6899028941591,208.8022657800268,207.70555927582888,136.28366449366771,205.50783347991165,169.27550548270364,203.30434149899318,167.09974775400511,201.09506431727024,199.98825031680113,-176.79669828169324,218.74143790201495,181.92412941082574,216.50572437497576,215.38566676196015,107.3040196428868,213.14113774652594,176.39456389484116,210.89070751224608,174.17250556890724,208.63435660447925,207.50395480120818,170.82839480563445,205.23868626761839,168.59161050854354,202.96744814732355,201.82958434575431,94.295517624828662,199.549354932071,162.9736877912309,197.26310662072518,160.71608252760544,194.97081957524483,193.82240531071184,157.31843154131573,191.52102282978385,155.04580666275223,189.21355174148343,188.05752670252465,81.076656218048726,185.74088506532692,149.33776485438617,183.4181045419588,147.04390389035515,181.08916490660542,179.92237908342756,143.59164522066155,177.58416271307038,141.2824652319043,175.23973637859316,174.06518808475639,102.72518706129213,171.71140842750762,135.48250784618986,{"$f":"$G$139*GW138","v":169.35136754046866},133.15166850158809,166.98504480082894,165.79952127336236,129.64371372701964,163.42373694060083,127.29725006846961,161.04161890495581,159.84817823307168,53.990994226031475,157.456520513231,121.40354534195636,155.05847681855752,119.03499074538392,152.65402612143743,151.4493915571785,115.47023007103193,653.46137328028374,617.51182237618946,651.04081263288401,649.82810321437171,544.54163790451412,647.39781286325285,611.52250257428818,644.96100934361471,609.11548138393186,642.51767121507942,641.29354495333712,605.49278322098417,638.84036455848161,603.06950903499933,636.38059564888226,635.14823372727017,530.43855994336366,632.67854136439257,596.98266974433295,630.20220614251173,594.5364158632957,627.71920620036815,626.47520010816129,590.85462640028732,623.98216194050428,588.39179589296577,621.48240408854076,620.22999837418649,550.39417385484535,617.72011951600234,582.20549529979326,615.20346556243248,579.71922758581729,612.68001422306099,611.41573254817013,575.97717035144626,608.8820431772541,573.47399602460439,606.34150037748441,605.06865189943392,501.53126034760589,602.5177866623203,567.18625417903638,599.96001149747667,564.65917614851389,597.39530367688963,596.11034289802581,{"$f":"$G$139*JI138","v":560.85565156584607},631.97515047064553,595.49104915613668,629.35116212375078,628.03650959790536,521.36199188113289,625.40187327757678,588.99835744225334,622.76010912549771,586.3889248532488,620.11119370706456,618.78404692887091,582.46146489222122,616.12436050465999,579.83425015037108,613.45746389445401,612.12130436580298,506.07335504219799,609.44354801178724,573.23486386452271,606.7585220731346,570.5825076898584,604.06620265539391,602.71730040366185,230.59750934566998,623.81272166512179,586.94328519227429,621.08625554734238,619.72024639720735,547.44937896733347,616.98266071423916,580.19674883513642,614.23763152988738,577.48523229010652,611.48513438559519,610.10607766348699,573.40405812220581,607.34233254587787,570.67397357540938,604.5710579742896,603.18258941596184,496.11004039488427,600.39997425580441,563.81602748079627,597.6097676477566,561.05969056476954,594.81194465337944,593.41016919594358,556.91100955723061,590.6008746854759,554.13573556440042,587.78390108810231,586.37252675292041,479.95715032518035,583.54398720704273,547.16416524813815,580.70770536398652,544.3621171330135,577.86365579599942,576.43871014643685,540.14458762041033,573.58296113351344,537.32322610869551,570.71938046483172,{"$f":"$G$139*LU138","v":569.28464522608203},463.53393764733721,566.40926882717463,530.23577361743241,563.52599632196825,527.38710598845353,560.63480178377824,559.18622562723669,523.09935996873764,556.28309924299026,520.23099523617975,553.37198564050311,551.91342544128793,481.37430584531154,548.99028181816243,513.02535829268777,546.05908526160977,510.12914500460926,543.1198093362093,541.64713332568067,505.76978762127038,538.69568859292826,502.85348599017419,535.73609802698388,534.25323970470299,429.85494732968573,531.28138023039958,495.5273171218235,528.30130791821637,492.58261384831849,525.31299581399719,523.81574139279905,488.15022286235251,520.81501887012791,485.18503232583123,517.80598878685112,516.29834989423409,412.58810512124569,513.27680732720921,477.73593797592383,510.24688888004368,474.74178185209223,507.20856706965014,505.68624629040613,470.23490710357817,502.63526770926336,467.21985696514776,499.57581666646234,498.04290528907842,395.02880697141529,494.97069340733418,459.64539658675847,491.88993940370699,456.60080584459763,488.80061525578031,487.25273059584919,452.01796870368554,484.15049849049132,448.95206920976278,481.03962578640454,479.48094035657948,410.75419143566069,476.35705358460115,441.24975434175462,{"$f":"$G$139*OG138","v":473.22445518662596},438.15372793845563,470.08311659030937,468.50916076357652,433.49342074554323,465.35465809373852,430.37566271071591,462.19134338847567,460.60637249555765,359.00949752960742,457.42978552390525,422.54295603556665,454.24431409564824,419.39447327450608,451.0499290777035,449.44938484267243,414.65515876940316,446.24157460881577,411.48451319432496,443.02477753835763,441.41299973524127,340.53752601305456,438.18266713266252,403.51882757741697,116.49251768736366,422.02440974317085,454.11712408171832,452.48064167485882,417.17890713420718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"K145","v":0},{"$f":"L145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1632.5057898098194,3238.9267934411751,4876.3639630101807,6560.3492753903847,8156.5630017853982,9845.5149530910621,11506.794199103228,13200.725364949119,14866.913707978209,16565.836705486727,18267.260363255329,19940.835819599401,21434.77031283512,22900.786216840217,24399.744267023423,25873.320500182574,27290.137692236858,28768.777105692057,30220.230671158817,31703.946087410492,33160.404223749974,34649.208507619922,36140.562062870056,37604.55098421919,38909.762783972699,40187.538242568495,41497.87125805104,42782.438577945351,43981.987221678311,45271.716140462653,46534.752286385396,47829.655878289544,49097.793926406463,50397.885308811266,{"$f":"BX145","v":51700.575519007107},52976.390819073531,52576.072131476532,52268.03423865659,51872.936324716255,51376.608196871319,51161.614883984847,50670.5486873431,50274.939608985078,49789.148674444456,49398.740723199633,48918.238425655123,48440.385475982301,48057.8040932476,47566.945841078355,47166.816513016856,46681.152708687849,46097.770564257669,45790.764350226375,45212.617149876882,44728.267782624971,44155.368897287437,43676.196390107893,43108.559234846092,42543.557989101566,42072.175734032229,41373.035174020471,40767.441875787095,40073.596777529769,39280.203026732168,38677.635403740045,37889.578388106253,37198.195088069609,36415.488441205962,35729.382717552697,34952.040118063909,34177.384685841178,33499.220779346651,32729.949997096934,32057.097669116833,31293.225328579767,30427.939742551294,29856.249840223871,28996.404761404967,28236.163214546661,27381.772544376221,26626.911251309666,25777.988937107857,24931.806045513968,24185.041085937206,23344.347557644953,22602.997522231813,21767.807419916066,20935.37431858695,20395.115007959026,19568.206513672732,18840.454913232097,18019.085204954972,17296.797549443421,16480.980852922421,15667.946011594966,14953.880744370206,14146.420341464676,13437.854381635609,{"$f":"EJ145","v":12635.982760514758},11836.910923826719,11328.576894195312,10535.1154430965,9840.3600963383469,9052.5234927625115,8363.317452555264,7581.1202061337408,6801.7480943488736,6120.8930131122606,5596.0388394341981,5161.486842185046,4642.0782208416958,4125.3977251306787,3786.3836343504108,3275.1701182312277,2854.0867712593281,2348.354578475763,1932.6835641623175,1432.4470857611477,934.96387601786137,1374.7566578131182,830.62372770860338,378.07614210953443,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add Carry Forward Created from Tax Loss",null,null,null,null,null,null,null,{"$f":"MAX(-L138,0)","v":0},{"$f":"MAX(-M138,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1632.5057898098194,1606.4210036313557,1637.4371695690061,1683.985312380204,1596.2137263950131,1688.9519513056634,1661.279246012165,1693.9311658458919,1666.1883430290886,1698.9229975085191,1701.4236577686015,1673.5754563440728,1493.9344932357212,1466.0159040050953,1498.9580501832065,1473.5762331591518,1416.817192054285,1478.6394134551983,1451.4535654667616,1483.7154162516749,1456.4581363394796,1488.8042838699444,1491.3535552501321,1463.9889213491365,1305.2117997535113,1277.7754585957953,1310.3330154825451,1284.5673198943116,1199.5486437329612,1289.7289187843451,1263.0361459227445,1294.9035919041523,1268.1380481169188,1300.0913824048018,1302.690210195841,{"$f":"MAX(-BY138,0)","v":1275.8153000664222},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-EK138,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,439.79278179525681,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-GW138,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-JI138,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-LU138,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-OG138,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"EBIT Adjusted for Net Operating Loss",null,null,null,null,null,null,null,null,{"$f":"L138+L143-L144","v":0},{"$f":"M138+M143-M144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AZ138+AZ143-AZ144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY138+BY143-BY144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK138+EK143-EK144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,160.49531155955947,535.78524070139338,266.92542199723084,530.201835190363,438.7924474996048,524.60375003046283,433.26493922613736,518.9909368270628,516.17899204280639,424.94625573540907,510.54399569059296,419.38211569289433,504.89414962020783,502.06364265113007,234.56596424086729,496.39143017928109,405.40718356027583,490.704245325187,399.79125006867025,485.00203874439012,482.14528684256675,391.33938194357142,476.42045480045726,385.68608622575175,470.68047696886424,467.80479279234987,201.68322442300678,462.04200265006693,371.4869772497168,456.26394164666362,365.78085544864462,450.47055946916771,447.56810717270537,357.19314731507848,441.75164853997603,351.44891848732414,435.91974223530633,432.99798031033924,255.53529119724408,427.142807033601,337.02116379649215,{"$f":"GW138+GW143-GW144","v":421.27205855837974},331.22305597409968,415.38568358415159,412.43662008299088,322.49680031596927,406.52670880746473,316.65982604096916,400.60104205212883,397.63228416186985,134.30595578614793,391.68288684883328,301.99886900984166,385.71760402626251,296.10694215269632,379.73638338666024,376.73977999298131,287.23937828614908,1625.5258041798102,1536.099060637287,1619.5045090370249,1616.4878189412229,1354.5811888171993,1610.4423205553553,1521.2002551599207,1604.380620257748,1515.2126402585368,1598.3026647141278,1595.2575745107888,1506.2009532860302,1589.1551357176158,1500.1729080472619,1583.0363075842843,1579.9707306648511,1319.4989053317504,1573.8272173243595,1485.0315167769477,1567.6671794589843,1478.9463081176509,1561.4905626874829,1558.3960201695554,1469.7876278614112,1552.1944326878215,1463.6611838133476,1545.9761295734843,1542.8606924731007,1369.1397359573266,1536.617212726374,1448.2723763676449,1530.3568795085384,1442.0876308104907,1524.0796373707985,1520.9346580800252,1432.7790307249907,1514.6319482021245,1426.5522289169262,1508.3121899937423,1505.145900247348,1247.5901998696663,1498.8004643341301,1410.9110800473541,1492.4378395459617,1404.6248162898355,1486.0579693454965,1482.8615494975766,{"$f":"JI138+JI143-JI144","v":1395.1633123528509},1572.077488732949,1481.3210178013351,1565.5501545366933,1562.2798746216549,1296.9203778137635,1555.7260529292953,1465.1700433886899,1549.1545003121832,1458.6789175453951,1542.565158475285,1539.2637983305244,1448.9091166473163,1532.6476629469153,1442.3737565929628,1526.0135917772486,1522.6898118552313,1258.8889428910397,1516.0287263974806,1425.9573727973202,1509.3495573958571,1419.3594718653194,1502.6522454114274,1499.2967671732881,573.62564513848247,1551.7729394654771,1460.0579233638664,1544.9906854411502,1541.5926527293714,1361.8143755406304,1534.7827380951221,1443.275494614767,1527.9543072882771,1436.5304285823545,1521.1072994666547,1517.6768101081766,1426.3782540353377,1510.8018222534274,1419.5869989438042,1503.9081044136556,1500.4542025272681,1234.104578096727,1493.5322742681701,1402.5274315442693,1486.5914618103398,1395.6708720516654,1479.6317031178592,1476.1446994923967,1385.3507700428622,1469.1564046902386,1378.4471033940308,1462.1490076818463,1458.6381262510458,1193.923259515374,1451.6019582264744,1361.1048886769604,1444.5465307561853,1354.1346197338644,1437.4717805870632,1433.9271396677532,1343.6432527870902,1426.8232864017746,1336.6249405688941,1419.699951405054,{"$f":"LU138+LU143-LU144","v":1416.1309582738359},1153.0694966351671,1408.9782806646135,1318.9944617349065,1401.8059609999209,1311.9082238518745,1394.6139347855178,1391.0105115105389,1301.2421889769594,1383.7888040870403,1294.1069533238301,1376.5472279614505,1372.9189687594226,1197.4485220032625,1365.6474672093591,1276.1824833151436,1358.3559334865913,1268.9779726482816,1351.0443018313663,1347.3809286708474,1258.1338000529113,1340.0390263505678,1250.8793183835178,1332.6768607636413,1328.9881584694103,1069.290913755437,1321.595473209949,1232.6550177159788,1314.1823580055134,1225.3298851948221,1306.7487458059632,1303.0242323203956,1214.3040369710261,1295.5597484331538,1206.9279411090329,1288.0745989722664,1284.324253468244,1026.3385699533474,1276.8079784258935,1188.397855661502,1269.2708678608051,1180.9497060997319,1261.7128534070898,1257.9259857970301,1169.7385748845227,1250.3364868389635,1162.2384501620591,1242.7259121056277,1238.9126997240755,982.65872380949077,1231.2703816102839,1143.3965089222847,1223.606814437082,1135.8229001109394,1215.9219284969658,1212.0714691439034,1124.4228077206108,1204.3544738569435,1116.7961920640864,1196.6159845432949,1192.7386576034314,1021.7765956110961,1184.96779498657,1097.6362048302353,{"$f":"OG138+OG143-OG144","v":1177.1752616582735},1089.9346466130737,1169.3609865430581,1165.445673541235,1078.341842650605,1157.5986519744738,1070.586225648547,1149.7297099215812,1145.786996257606,893.05845156618761,1137.8850386166796,1051.101880685489,1129.9609803374333,1043.2698340161842,1122.0147489495112,1118.0332956285383,1031.4804944512516,1110.0536681811336,1023.5933164037933,1102.0516854187999,1098.0422878986101,847.10827366431477,1090.0066346583644,1003.778178053276,289.78238230687475,1049.8119645352508,1129.644587267956,1125.5737355095989,1037.7584754582267,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"After Tax Free Cash Flow",null,null,null,null,null,null,null,null,{"$f":"L123-L148","v":-9063.349651018143},-5708.7933018153599,-7706.0649190863569,-9994.2274433627335,-12453.574257372111,-14909.635333852695,-17150.162875046681,-18953.861249762231,-20125.902573147443,-20532.472774372953,-20125.902573147443,-18953.861249762231,-17150.162875046681,-14909.635333852695,-12453.574257372111,-9994.2274433627335,-7706.0649190863569,-5708.7933018153599,-4063.349651018143,-2778.7680184678029,-1825.7806895380556,-1152.5854895877335,-699.07843737485621,-407.38673765253748,-228.09516897206353,-122.70252739073887,-63.418965027407751,-31.492926014272019,-15.025713241883578,-12.049343432177031,492.49421019018064,518.57899636864431,487.56283043099393,441.01468761979595,528.78627360498695,436.04804869433656,463.720753987835,431.06883415410812,458.81165697091137,426.07700249148093,423.57634223139848,451.42454365592721,418.56550676427923,446.48409599490515,413.54194981679393,438.92376684084866,495.68280794571547,433.86058654480212,461.04643453323888,428.78458374832553,456.0418636605209,423.6957161300561,421.14644474986835,448.51107865086396,416.0382002464894,443.47454140420541,410.9169845174556,436.68268010568909,521.7013562670395,431.52108121565561,458.2138540772562,426.34640809584835,453.11195188308193,421.15861759519885,{"$f":"BX123-BX148","v":418.55978980415966},445.43469993357849,1949.4436875969986,1857.1628928199398,1944.2229139403357,2045.4531278449394,1764.118312886475,2040.1911966417438,1944.7340783580225,2034.9159345406197,1939.5329512448207,2029.6272975445136,2026.977949672822,1931.7063827346992,1885.070752169243,1794.3418280614969,1879.8763043290082,1977.5946444301831,1701.2187140312981,1972.3597003494942,1878.5618672519126,1967.1113853375336,1873.385007179545,1961.8496552618017,1959.2137457445251,1865.5947550693336,1953.9318100117612,1860.3845482333777,1948.6363482573279,2048.1850007976036,1857.3588729921248,2042.8482656337965,1946.1745500366442,2037.4978968636506,1940.8969736532672,2032.1338494887859,2029.4466822227291,1932.9551564945282,2024.0620322497189,1927.6435779801018,2018.6635905370658,2120.0768360284724,1826.4811523274229,2114.6363288189027,2015.0327968583074,2109.1819201704402,2009.6525430665552,2103.7135642018084,2100.9741415938897,2001.5562095767618,2095.4847782922543,1996.1412854131395,2089.9813523157482,2087.2243513291151,1795.0505606279248,2081.6997442862958,1982.5428504406373,2076.1609582771243,1977.0789055115492,2070.607946521,2067.8260913274553,1968.8565172247609,2062.251652905531,1963.3572098290683,{"$f":"EJ123-EJ148","v":2056.6628711208505},2053.8630866880385,1763.1252796314079,2048.2527010988124,1949.5465967581526,2042.6278535758356,1943.9972902072477,2036.9884964215235,2034.1633617848674,1935.6463312366132,1779.6454236780628,1689.3432472491522,1774.1998713433504,1771.4717457110173,1593.8053407802681,1766.0047661191834,1675.8745969718998,1760.5234427835653,1670.4622643134458,1755.02772840117,1752.2744597432866,814.9984682047434,1798.924180104515,1707.3388355990692,1728.8435884221512,1575.1908239394334,1414.4126523543443,1571.8519474438372,1517.1891336047638,1568.504292518217,1513.8836836572304,1565.1478302225837,1563.4662872415984,1508.9091109297749,1560.0965594229747,1505.5817551843511,1556.7179514728846,1555.025308305376,1395.0616966160389,1551.6333252472102,1497.2247457690451,1548.232388704462,1493.8664175410649,1544.8224691691455,1543.114131531855,1488.8122004022559,1539.6906819706737,1485.4315295629997,1536.2581752273811,1534.5385160898254,1375.3978182049582,1531.0923675847403,1476.9404623953308,1527.637087104705,1473.5282015582898,1524.1726445625625,1522.436978089278,1468.3927520944171,1518.9587358269059,1464.95770325542,1515.4712558567135,1513.7240422255832,1407.6013541359521,1510.2226486060936,{"$f":"GV123-GV148","v":1456.3299059503024},1506.7119410179114,1452.8626374725118,1503.1918887833228,1501.4283488096287,1447.64433658895,1497.8942218668642,1444.1538259724998,1494.3506731471732,1492.5753559287984,1335.1062115601167,1489.0176163356025,1435.3865736678856,1485.4503772077053,1431.8632014073125,1481.873607265223,1480.0816384358031,1426.5603982151174,972.06443089952643,918.58723826109758,968.46369640414093,966.65971572685123,810.03955091268517,963.04450769210246,909.67775258563256,959.41961091413327,906.09715887460493,955.78499349904837,953.96402955745168,900.70817006504603,950.31477115913424,897.10339901226257,946.655711935402,944.82249693758092,789.06034538838674,941.14867595996691,888.04884703261473,937.46497331647254,884.40989225435521,933.77135648711476,931.92082006139412,878.93300146112392,928.21227074731723,875.26938792038186,924.49372548494352,922.6306940989142,818.74556210248124,918.89709321037162,866.06688106785168,915.15341394610596,862.36840322467344,911.39962314773754,909.51892553185507,856.8018603735444,905.74990502487037,853.07823289232181,901.97068961625791,900.07724834791406,746.05893952206043,896.28267767180978,843.72482586831768,892.47782804848498,839.96564014132161,888.66266566860691,{"$f":"JH123-JH148","v":886.75120659955076},834.30766078700481,940.10233826230342,885.82996864519839,936.19899241294252,934.24336502374956,775.55838593263059,930.32417965171851,876.17168594643658,926.39439118668554,872.28999269214626,922.45396476822043,920.47975140165352,866.44765175509508,916.52330244225527,862.53950644259169,912.55612788279461,910.56850748942827,752.81558784884169,906.58517838569333,852.7225089327975,902.59103532272252,848.77696417546099,898.58604275603352,896.57946676962626,343.02813579281246,927.96021780035528,873.11463817159211,923.90442989380779,921.87240633216402,814.36499657329693,917.80007738088295,863.07874577963059,913.71667575838967,859.04519629224797,909.62216508105951,907.57073244468961,852.97419591313189,903.45948970754955,848.91302536839487,899.33704643936596,897.27161311130624,737.99453770184277,893.1323000123657,838.71140406347308,888.98169416258315,834.61118148689582,884.81975846447972,882.73453029645316,828.43976048563161,878.55553000476266,824.3113678296304,874.36510659374403,872.26559949812543,713.96610919019361,868.05797101943165,813.94072342882225,863.83882539219883,809.77250260085088,859.6081247910638,857.48842952131633,803.49866516667987,853.24032526826113,799.30171446019858,{"$f":"LT123-LT148","v":848.98057094022226},846.84631304775382,689.53555898782986,842.56901183743889,788.75868811747409,838.27996467795265,784.52111786342095,833.97913300173957,831.8242858833022,778.14282900822172,827.50570484405,773.87595808765036,823.1752423209474,821.00554331813464,716.07421615795101,816.65718539119666,763.15712502245583,812.29684822498155,758.84882764367239,807.92449249515698,805.73379534516675,752.36401243164096,801.34333775763957,748.02583239334353,796.94076273665746,794.73491876470734,639.4359664257513,790.3140929795494,737.12770059415539,785.88105008729701,732.74727134650357,781.43574999196596,779.20849092759659,726.1538141086736,774.74472956302588,721.74290878320164,770.26861018541524,768.02590357400993,613.75046483210167,763.53117109868424,710.66191768557815,759.0239789807614,706.20792424763965,754.50428633743968,752.23973950662389,699.50366778094451,747.70121912970012,695.0185931969113,743.1500954391654,740.86979443499717,587.62991683807547,736.29968820294971,683.75111233552627,731.716875033375,679.22209426634174,727.12131324118559,724.81873854805417,672.40483901692528,720.20397536645214,667.84412285432359,715.57635875689039,713.25771724685194,611.02240417543544,708.61074140196888,{"$f":"OF123-OF148","v":656.3864504884807},703.95080647164752,651.78091867461808,699.27786995274869,696.93651277765844,644.84842190506174,692.24399388073527,640.21056293783113,687.53836653310555,685.1806237620483,534.0489540365802,680.45525309277434,628.55892464992235,675.71666624178511,623.87536074167815,670.96481987180766,668.5839107858659,616.8253356818484,663.81209357231785,612.10880320946831,659.02690788044231,656.62928816336876,506.57074765126021,651.82396752570185,600.25935047585904,173.28986461951109,627.78755479207996,675.5274631862377,673.0930938347401,620.57956832401953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Post-Tax Project IRR (Unlevered)",null,null,null,{"$f":"IFERROR(XIRR(L150:QL150,L7:QL7),FALSE)","v":3.7747052311897289E-2}]
["Project Financing"]
[null,"Funding Analysis"]
[null,null,null,"Interest During Construction",null,null,null,null,null,null,null,{"$f":"L181-L173","v":0},10.366576398223366,16.896241939515441,25.710368480954084,37.141674380225183,51.385958661533152,68.439463128358128,88.055662495241592,109.73491555869511,132.7547387632755,156.23959324376744,179.25941644834785,200.93866951180138,220.55486887868483,237.60837334550979,251.85265762681775,263.28396352608883,272.09809006752749,278.6277556088196,283.27537775867694,286.45370719156494,288.54201843776866,289.86033517422516,290.65993469409835,291.12589991690351,291.38679308402845,291.52713911208974,291.59967714398385,291.63569846458836,291.65288473790423,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX181-BX173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ181-EJ173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV181-GV173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH181-JH173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT181-LT173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF181-OF173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Commitment and Upfront Fees",null,null,null,null,null,null,null,{"$f":"L183","v":1050},{"$f":"M183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Debt Funding"]
[]
[null,null,null,"Equity Funding",null,null,null,null,null,null,null,{"$f":"L160-L164","v":7625.3713154445359},{"$f":"M160-M164","v":4152.0401483034848},5607.5707910805986,7276.4243960186232,9072.0877042384236,10868.180220476233,12510.714490123009,13838.896177028624,14710.879919606843,15028.862437818163,14757.384597291915,13930.099930981733,12643.213696506453,11037.349130693387,9272.5544032037069,7502.5666851644874,5853.9585126671718,4413.7716619727889,3226.5480906611983,2299.2443323333573,1611.0396976407426,1124.7314912759284,797.03488777951304,586.21501887339036,456.60670877898878,380.4062737400547,337.53697648491499,314.4474862131616,302.53670611066076,5550.3945652671309,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY160-BY164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK160-EK164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW160-GW164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI160-JI164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU160-LU164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG160-OG164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Scheduled Repayment",null,null,null,{"$f":"G164","v":70000},{"$f":"Assumptions!G124*2","v":20},{"$f":"G169/H169","v":3500},null,null,{"$f":"$I$169*L14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3500,0,0,0,0,0,3500,0,0,0,0,0,3500,0,0,0,0,0,3500,0,0,0,0,0,3500,0,0,0,0,{"$f":"$I$169*BX14","v":0},3500,0,0,0,0,0,3500,0,0,0,0,0,3500,0,0,0,0,0,3500,0,0,0,0,0,3500,0,0,0,0,0,3500,0,0,0,0,0,3500,0,0,0,0,0,3500,0,0,0,0,0,3500,0,0,0,0,0,3500,0,0,0,0,0,3500,0,0,{"$f":"$I$169*EJ14","v":0},0,0,3500,0,0,0,0,0,3500,0,0,0,0,0,3500,0,0,0,0,0,3500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$169*GV14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$169*JH14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$169*LT14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$I$169*OF14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Add Capitalized Interest ",null,null,null,null,{"$f":"Assumptions!G120","v":false},null,null,null,null,{"$f":"L181*$G$173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX181*$G$173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ181*$G$173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV181*$G$173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH181*$G$173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT181*$G$173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF181*$G$173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add Debt Draws",null,null,null,null,null,null,null,null,null,{"$f":"L164","v":2487.9783355736076},1567.1197299100986,2115.390369945274,2743.5134158250639,3418.6282275139124,4092.8410720379943,4707.8878480520289,5203.0207352288471,5524.7575690992971,5636.3650753180655,5524.7575690992971,5203.0207352288471,4707.8878480520289,4092.8410720379943,3418.6282275139124,2743.5134158250639,2115.390369945274,1567.1197299100986,1115.4293159657648,762.79906389312225,501.194699088878,316.3960167495739,191.90388476956832,111.83165347324557,62.614360109978222,33.683046734712626,17.409127654582516,8.6451169450942782,4.1247055958111778,3.3076629029505571,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Closing Balance",null,null,null,null,null,null,null,null,null,{"$f":"L172+L173+L174-L175-L176","v":2487.9783355736076},{"$f":"M172+M173+M174-M175-M176","v":4055.0980654837063},6170.4884354289807,8914.0018512540446,12332.630078767957,16425.471150805952,21133.358998857981,26336.379734086826,31861.137303186122,37497.502378504185,43022.259947603481,48225.28068283233,52933.168530884359,57026.00960292235,60444.637830436259,63188.151246261325,65303.541616206596,66870.6613461167,67986.090662082468,68748.88972597559,69250.084425064473,69566.480441814041,69758.384326583604,69870.215980056848,69932.830340166824,69966.513386901541,69983.922514556121,69992.56763150121,69996.692337097018,69999.999999999971,69999.999999999971,69999.999999999971,69999.999999999971,69999.999999999971,69999.999999999971,66499.999999999971,66499.999999999971,66499.999999999971,66499.999999999971,66499.999999999971,66499.999999999971,62999.999999999971,62999.999999999971,62999.999999999971,62999.999999999971,62999.999999999971,62999.999999999971,59499.999999999971,59499.999999999971,59499.999999999971,59499.999999999971,59499.999999999971,59499.999999999971,55999.999999999971,55999.999999999971,55999.999999999971,55999.999999999971,55999.999999999971,55999.999999999971,52499.999999999971,52499.999999999971,52499.999999999971,52499.999999999971,52499.999999999971,52499.999999999971,{"$f":"BY172+BY173+BY174-BY175-BY176","v":48999.999999999971},48999.999999999971,48999.999999999971,48999.999999999971,48999.999999999971,48999.999999999971,44038.825713679333,44038.825713679333,44038.825713679333,44038.825713679333,44038.825713679333,44038.825713679333,38300.191576355268,38300.191576355268,38300.191576355268,38300.191576355268,38300.191576355268,38300.191576355268,32772.73554628386,32772.73554628386,32772.73554628386,32772.73554628386,32772.73554628386,32772.73554628386,27071.378552017479,27071.378552017479,27071.378552017479,27071.378552017479,27071.378552017479,27071.378552017479,21351.135379416664,21351.135379416664,21351.135379416664,21351.135379416664,21351.135379416664,21351.135379416664,15439.773146011221,15439.773146011221,15439.773146011221,15439.773146011221,15439.773146011221,15439.773146011221,9538.1904696800721,9538.1904696800721,9538.1904696800721,9538.1904696800721,9538.1904696800721,9538.1904696800721,3411.681906426651,3411.681906426651,3411.681906426651,3411.681906426651,3411.681906426651,3411.681906426651,0,0,0,0,0,0,0,0,0,0,{"$f":"EK172+EK173+EK174-EK175-EK176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW172+GW173+GW174-GW175-GW176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI172+JI173+JI174-JI175-JI176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU172+LU173+LU174-LU175-LU176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG172+OG173+OG174-OG175-OG176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Interest Accrued ",null,null,null,null,null,null,null,null,null,{"$f":"L179*L172","v":0},10.366576398223366,16.896241939515441,25.710368480954084,37.141674380225183,51.385958661533152,68.439463128358128,88.055662495241592,109.73491555869511,132.7547387632755,156.23959324376744,179.25941644834785,200.93866951180138,220.55486887868483,237.60837334550979,251.85265762681775,263.28396352608883,272.09809006752749,278.6277556088196,283.27537775867694,286.45370719156494,288.54201843776866,289.86033517422516,290.65993469409835,291.12589991690351,291.38679308402845,291.52713911208974,291.59967714398385,291.63569846458836,291.65288473790423,291.66666666666652,291.66666666666652,291.66666666666652,291.66666666666652,291.66666666666652,291.66666666666652,277.0833333333332,277.0833333333332,277.0833333333332,277.0833333333332,277.0833333333332,277.0833333333332,262.49999999999989,262.49999999999989,262.49999999999989,262.49999999999989,262.49999999999989,262.49999999999989,247.91666666666654,247.91666666666654,247.91666666666654,247.91666666666654,247.91666666666654,247.91666666666654,233.3333333333332,233.3333333333332,233.3333333333332,233.3333333333332,233.3333333333332,233.3333333333332,218.74999999999989,218.74999999999989,218.74999999999989,218.74999999999989,{"$f":"BX179*BX172","v":218.74999999999989},218.74999999999989,204.16666666666654,204.16666666666654,204.16666666666654,204.16666666666654,204.16666666666654,204.16666666666654,183.49510714033056,183.49510714033056,183.49510714033056,183.49510714033056,183.49510714033056,183.49510714033056,159.58413156814694,159.58413156814694,159.58413156814694,159.58413156814694,159.58413156814694,159.58413156814694,136.55306477618274,136.55306477618274,136.55306477618274,136.55306477618274,136.55306477618274,136.55306477618274,112.79741063340616,112.79741063340616,112.79741063340616,112.79741063340616,112.79741063340616,112.79741063340616,88.963064080902768,88.963064080902768,88.963064080902768,88.963064080902768,88.963064080902768,88.963064080902768,64.332388108380087,64.332388108380087,64.332388108380087,64.332388108380087,64.332388108380087,64.332388108380087,39.742460290333632,39.742460290333632,39.742460290333632,39.742460290333632,39.742460290333632,39.742460290333632,14.215341276777712,14.215341276777712,14.215341276777712,14.215341276777712,14.215341276777712,14.215341276777712,0,0,0,0,0,0,0,0,{"$f":"EJ179*EJ172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV179*GV172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH179*JH172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT179*LT172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF179*OF172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Interest During Construction",null,null,null,null,null,null,null,null,null,{"$f":"L180*L3","v":0},10.366576398223366,16.896241939515441,25.710368480954084,37.141674380225183,51.385958661533152,68.439463128358128,88.055662495241592,109.73491555869511,132.7547387632755,156.23959324376744,179.25941644834785,200.93866951180138,220.55486887868483,237.60837334550979,251.85265762681775,263.28396352608883,272.09809006752749,278.6277556088196,283.27537775867694,286.45370719156494,288.54201843776866,289.86033517422516,290.65993469409835,291.12589991690351,291.38679308402845,291.52713911208974,291.59967714398385,291.63569846458836,291.65288473790423,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX180*BX3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ180*EJ3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV180*GV3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH180*JH3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT180*LT3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF180*OF3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Prospective Debt Service for Reserve Accounts"]
[null,"Repayment Requirement over Debt Service Period",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L169:Q169)","v":0},{"$f":"SUM(M169:R169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,{"$f":"SUM(BY169:CD169)","v":3500},3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,{"$f":"SUM(EK169:EP169)","v":3500},3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GW169:HB169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JI169:JN169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LU169:LZ169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OG169:OL169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QH169:QL169)","v":0},{"$f":"SUM(QI169:QL169)","v":0},{"$f":"SUM(QJ169:QL169)","v":0},{"$f":"SUM(QK169:QL169)","v":0},{"$f":"SUM(QL169:QL169)","v":0}]
[null,"Total Payment at Payment Date",null,null,null,null,null,null,null,null,null,{"$f":"(L187+L175)*L14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5249.9999999999991,0,0,0,0,0,5162.4999999999991,0,0,0,0,0,5074.9999999999991,0,0,0,0,0,4987.4999999999991,0,0,0,0,0,4899.9999999999991,0,0,0,0,{"$f":"(BX187+BX175)*BX14","v":0},4812.4999999999991,0,0,0,0,0,4724.9999999999991,0,0,0,0,0,4600.9706428419831,0,0,0,0,0,4457.5047894088821,0,0,0,0,0,4319.3183886570969,0,0,0,0,0,4176.7844638004372,0,0,0,0,0,4033.7783844854166,0,0,0,0,0,3885.9943286502803,0,0,0,0,0,3738.4547617420017,0,0,0,0,0,3496.9739540873175,0,0,0,0,0,0,0,0,{"$f":"(EJ187+EJ175)*EJ14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GV187+GV175)*GV14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JH187+JH175)*JH14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LT187+LT175)*LT14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OF187+OF175)*OF14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Opening Balance",null,null,null,null,null,null,null,null,null,{"$f":"K195","v":0},{"$f":"L195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,291.66666666666652,583.33333333333303,874.99999999999955,1166.6666666666661,1458.3333333333326,0,277.0833333333332,554.1666666666664,831.24999999999955,1108.3333333333328,1385.4166666666661,0,262.49999999999989,524.99999999999977,787.49999999999966,1049.9999999999995,1312.4999999999995,0,247.91666666666654,495.83333333333309,743.74999999999966,991.66666666666617,1239.5833333333328,0,233.3333333333332,466.6666666666664,699.99999999999955,933.3333333333328,1166.6666666666661,0,218.74999999999989,437.49999999999977,656.24999999999966,874.99999999999955,{"$f":"BX195","v":1093.7499999999995},0,204.16666666666654,408.33333333333309,612.49999999999966,816.66666666666617,1020.8333333333327,0,183.49510714033056,366.99021428066112,550.48532142099168,733.98042856132224,917.4755357016528,0,159.58413156814694,319.16826313629389,478.7523947044408,638.33652627258778,797.92065784073475,0,136.55306477618274,273.10612955236547,409.65919432854821,546.21225910473095,682.76532388091368,0,112.79741063340616,225.59482126681232,338.39223190021846,451.18964253362464,563.98705316703081,0,88.963064080902768,177.92612816180554,266.8891922427083,355.85225632361107,444.81532040451384,0,64.332388108380087,128.66477621676017,192.99716432514026,257.32955243352035,321.66194054190044,0,39.742460290333632,79.484920580667264,119.22738087100089,158.96984116133453,198.71230145166817,0,14.215341276777712,28.430682553555425,42.646023830333135,56.861365107110849,71.076706383888563,0,0,0,0,0,0,0,0,0,{"$f":"EJ195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: Interest Accrued",null,null,null,null,null,null,null,null,null,{"$f":"L182","v":0},{"$f":"M182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK182","v":0},0,0,0,0,291.66666666666652,291.66666666666652,291.66666666666652,291.66666666666652,291.66666666666652,291.66666666666652,277.0833333333332,277.0833333333332,277.0833333333332,277.0833333333332,277.0833333333332,277.0833333333332,262.49999999999989,262.49999999999989,262.49999999999989,262.49999999999989,262.49999999999989,262.49999999999989,247.91666666666654,247.91666666666654,247.91666666666654,247.91666666666654,247.91666666666654,247.91666666666654,233.3333333333332,233.3333333333332,233.3333333333332,233.3333333333332,233.3333333333332,233.3333333333332,218.74999999999989,218.74999999999989,218.74999999999989,218.74999999999989,218.74999999999989,{"$f":"BY182","v":218.74999999999989},204.16666666666654,204.16666666666654,204.16666666666654,204.16666666666654,204.16666666666654,204.16666666666654,183.49510714033056,183.49510714033056,183.49510714033056,183.49510714033056,183.49510714033056,183.49510714033056,159.58413156814694,159.58413156814694,159.58413156814694,159.58413156814694,159.58413156814694,159.58413156814694,136.55306477618274,136.55306477618274,136.55306477618274,136.55306477618274,136.55306477618274,136.55306477618274,112.79741063340616,112.79741063340616,112.79741063340616,112.79741063340616,112.79741063340616,112.79741063340616,88.963064080902768,88.963064080902768,88.963064080902768,88.963064080902768,88.963064080902768,88.963064080902768,64.332388108380087,64.332388108380087,64.332388108380087,64.332388108380087,64.332388108380087,64.332388108380087,39.742460290333632,39.742460290333632,39.742460290333632,39.742460290333632,39.742460290333632,39.742460290333632,14.215341276777712,14.215341276777712,14.215341276777712,14.215341276777712,14.215341276777712,14.215341276777712,0,0,0,0,0,0,0,0,0,{"$f":"EK182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Debt Service Account"]
[null,null,"Add: Required Repayment",null,null,null,null,null,null,null,null,{"$f":"L188*(L172>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,{"$f":"BX188*(BX172>0)","v":3500},3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,3500,0,0,0,0,0,0,0,0,{"$f":"EJ188*(EJ172>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV188*(GV172>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH188*(JH172>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT188*(LT172>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF188*(OF172>0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(L199:L200)","v":0},{"$f":"SUM(M199:M200)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5249.9999999999991,5249.9999999999991,5249.9999999999991,5249.9999999999991,5249.9999999999991,5249.9999999999991,5162.4999999999991,5162.4999999999991,5162.4999999999991,5162.4999999999991,5162.4999999999991,5162.4999999999991,5074.9999999999991,5074.9999999999991,5074.9999999999991,5074.9999999999991,5074.9999999999991,5074.9999999999991,4987.4999999999991,4987.4999999999991,4987.4999999999991,4987.4999999999991,4987.4999999999991,4987.4999999999991,4899.9999999999991,4899.9999999999991,4899.9999999999991,4899.9999999999991,4899.9999999999991,4899.9999999999991,4812.4999999999991,4812.4999999999991,4812.4999999999991,4812.4999999999991,4812.4999999999991,{"$f":"SUM(BY199:BY200)","v":4812.4999999999991},4724.9999999999991,4724.9999999999991,4724.9999999999991,4724.9999999999991,4724.9999999999991,4724.9999999999991,4600.9706428419831,4600.9706428419831,4600.9706428419831,4600.9706428419831,4600.9706428419831,4600.9706428419831,4457.5047894088821,4457.5047894088821,4457.5047894088821,4457.5047894088821,4457.5047894088821,4457.5047894088821,4319.3183886570969,4319.3183886570969,4319.3183886570969,4319.3183886570969,4319.3183886570969,4319.3183886570969,4176.7844638004372,4176.7844638004372,4176.7844638004372,4176.7844638004372,4176.7844638004372,4176.7844638004372,4033.7783844854166,4033.7783844854166,4033.7783844854166,4033.7783844854166,4033.7783844854166,4033.7783844854166,3885.9943286502803,3885.9943286502803,3885.9943286502803,3885.9943286502803,3885.9943286502803,3885.9943286502803,3738.4547617420017,3738.4547617420017,3738.4547617420017,3738.4547617420017,3738.4547617420017,3738.4547617420017,3585.2920476606664,3585.2920476606664,3585.2920476606664,3585.2920476606664,3585.2920476606664,3585.2920476606664,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EK199:EK200)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GW199:GW200)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JI199:JI200)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LU199:LU200)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OG199:OG200)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Opening Balance",null,null,null,null,null,null,null,null,{"$f":"K208","v":0},{"$f":"L208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,496.86921019018064,1020.480319789539,1513.7546615981353,1961.1349781025963,2496.9027530782241,0,468.095753987835,904.0876540480441,1368.4166062862178,1800.6287476162706,2230.9313082484605,0,422.86759009761255,874.1519924175991,1293.0890688947411,1737.9758266263354,2240.2111144275727,0,465.27560119990557,898.8107618381199,1360.1710789112838,1789.7763126070993,2217.3968765063623,0,420.1944502464894,868.29693147034459,1284.4097189862478,1726.8294071910921,2254.8308990752353,0,462.29718741058952,893.22155149594664,1351.4528546719419,1778.294974646034,{"$f":"BX208","v":2203.0762602623986},0,1953.4541042636654,3816.3525143927136,4724.9999999999991,4724.9999999999991,4724.9999999999991,0,1949.1841119921037,3990.2239550517834,4600.9706428419831,4600.9706428419831,4600.9706428419831,0,1889.3903955612448,3689.6397909094903,4457.5047894088821,4457.5047894088821,4457.5047894088821,0,1882.771990415313,3855.6611144616136,4319.3183886570969,4319.3183886570969,4319.3183886570969,0,1958.0000412658876,3824.0597070259273,4176.7844638004372,4176.7844638004372,4176.7844638004372,0,1950.16823619771,3993.2399235732291,4033.7783844854166,4033.7783844854166,4033.7783844854166,0,2027.9090288038976,3885.9943286502803,3885.9943286502803,3885.9943286502803,3885.9943286502803,0,2018.8019710546528,3738.4547617420017,3738.4547617420017,3738.4547617420017,3738.4547617420017,0,2099.1026925899309,3585.2920476606664,3585.2920476606664,3585.2920476606664,3585.2920476606664,88.31809357334896,0,0,0,0,0,0,0,0,{"$f":"EJ208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Required Debt Service Paid",null,null,null,null,null,null,null,null,{"$f":"L307","v":0},{"$f":"M307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2940.6218318445704,0,0,0,0,0,2689.6715585501502,0,0,0,0,0,2681.2614602343979,0,0,0,0,0,2672.9450219987593,0,0,0,0,0,2693.2865615956757,0,0,0,0,0,{"$f":"BY307","v":2655.2687320795289},0,0,0,0,0,4724.9999999999991,0,0,0,0,0,4600.9706428419831,0,0,0,0,0,4457.5047894088821,0,0,0,0,0,4319.3183886570969,0,0,0,0,0,4176.7844638004372,0,0,0,0,0,4033.7783844854166,0,0,0,0,0,3885.9943286502803,0,0,0,0,0,3738.4547617420017,0,0,0,0,0,3496.9739540873175,0,0,0,0,0,0,0,0,0,{"$f":"EK307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,null,{"$f":"L205+L206-L207","v":0},{"$f":"M205+M206-M207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF205+AF206-AF207","v":0},0,0,0,0,0,0,0,0,0,496.86921019018064,1020.480319789539,1513.7546615981353,1961.1349781025963,2496.9027530782241,0,468.095753987835,904.0876540480441,1368.4166062862178,1800.6287476162706,2230.9313082484605,0,422.86759009761255,874.1519924175991,1293.0890688947411,1737.9758266263354,2240.2111144275727,0,465.27560119990557,898.8107618381199,1360.1710789112838,1789.7763126070993,2217.3968765063623,0,420.1944502464894,868.29693147034459,1284.4097189862478,1726.8294071910921,2254.8308990752353,0,462.29718741058952,893.22155149594664,1351.4528546719419,1778.294974646034,2203.0762602623986,{"$f":"BY205+BY206-BY207","v":0},1953.4541042636654,3816.3525143927136,4724.9999999999991,4724.9999999999991,4724.9999999999991,0,1949.1841119921037,3990.2239550517834,4600.9706428419831,4600.9706428419831,4600.9706428419831,0,1889.3903955612448,3689.6397909094903,4457.5047894088821,4457.5047894088821,4457.5047894088821,0,1882.771990415313,3855.6611144616136,4319.3183886570969,4319.3183886570969,4319.3183886570969,0,1958.0000412658876,3824.0597070259273,4176.7844638004372,4176.7844638004372,4176.7844638004372,0,1950.16823619771,3993.2399235732291,4033.7783844854166,4033.7783844854166,4033.7783844854166,0,2027.9090288038976,3885.9943286502803,3885.9943286502803,3885.9943286502803,3885.9943286502803,0,2018.8019710546528,3738.4547617420017,3738.4547617420017,3738.4547617420017,3738.4547617420017,0,2099.1026925899309,3585.2920476606664,3585.2920476606664,3585.2920476606664,3585.2920476606664,88.31809357334896,0,0,0,0,0,0,0,0,0,{"$f":"EK205+EK206-EK207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW205+GW206-GW207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI205+JI206-JI207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU205+LU206-LU207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG205+OG206-OG207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Opening Balance",null,null,null,null,null,null,null,null,{"$f":"K214","v":0},{"$f":"L214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX214","v":0},0,0,0,312.9100499618466,929.13984082781872,1461.1742863206348,615.04036089743636,615.04036089743636,615.04036089743636,1016.0695462270905,1627.6498595287776,2238.6341373240675,582.60142756008736,582.60142756008736,582.60142756008736,918.46704787672593,1514.3234984611304,2027.4560300714077,594.64300667153088,594.64300667153088,594.64300667153088,1019.8220087265851,1610.8939348002177,2201.3569942663798,562.55911629466527,562.55911629466527,562.55911629466527,1043.5298432666077,1660.4192162565807,2220.2431726008158,615.63892947848126,615.63892947848126,615.63892947848126,1187.9516291422299,1799.9723833864546,2411.3622334054435,582.61748052905386,582.61748052905386,605.12517727569252,1212.8506990895105,1851.1682090282311,2401.5826763311484,637.01470696421438,637.01470696421438,755.48194928415455,1360.4556813024583,1993.8088987094152,2626.508563253421,603.04239547007592,603.04239547007592,757.60338769204645,1386.5869479281628,2014.9042075936673,2555.72996319905,0,0,0,0,0,0,0,0,0,{"$f":"EJ214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Deposts from Cash Sweep",null,null,null,null,null,null,null,null,{"$f":"L310","v":0},{"$f":"M310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY310","v":0},0,0,312.9100499618466,616.22979086597218,532.03444549281608,615.04036089743647,0,0,401.02918532965424,611.58031330168706,610.98427779529004,582.60142756008725,0,0,335.86562031663863,595.85645058440457,513.13253161027728,594.64300667153077,0,0,425.17900205505418,591.07192607363277,590.46305946616235,562.55911629466539,0,0,480.97072697194238,616.88937298997303,559.82395634423517,615.63892947848115,0,0,572.31269966374862,612.02075424422469,611.38985001898891,582.61748052905364,0,22.507696746638633,607.72552181381798,638.31750993872049,550.41446730291739,637.01470696421438,0,118.46724231994017,604.97373201830374,633.3532174069569,632.6996645440056,603.0423954700758,0,154.56099222197054,628.9835602361162,628.31725966550448,540.82575560538294,0,0,0,0,0,0,0,0,0,0,{"$f":"EK310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["DSRA Account"]
[null,"Contributions to DSRA During Construction",null,null,null,null,{"$f":"Assumptions!G114*H187+Assumptions!G114/Assumptions!G124/2","v":5250},{"$f":"G219","v":5250},null,null,null,{"$f":"$H$219*L217","v":0},{"$f":"$H$219*M217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$219*BY217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$219*EK217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$219*GW217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$219*JI217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$219*LU217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$H$219*OG217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Less: Opening Balance",null,null,null,null,null,null,null,null,{"$f":"L226","v":0},{"$f":"M226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5250,5250,5250,5250,5250,5250,5250,5162.4999999999991,5162.4999999999991,5162.4999999999991,5162.4999999999991,5162.4999999999991,5162.4999999999991,5074.9999999999991,5074.9999999999991,5074.9999999999991,5074.9999999999991,5074.9999999999991,5074.9999999999991,4987.4999999999991,4987.4999999999991,4987.4999999999991,4987.4999999999991,4987.4999999999991,4987.4999999999991,4899.9999999999991,4899.9999999999991,4899.9999999999991,4899.9999999999991,4899.9999999999991,4899.9999999999991,4812.4999999999991,4812.4999999999991,4812.4999999999991,4812.4999999999991,{"$f":"BY226","v":4812.4999999999991},4812.4999999999991,4724.9999999999991,4724.9999999999991,4724.9999999999991,4724.9999999999991,4724.9999999999991,4724.9999999999991,4600.9706428419831,4600.9706428419831,4600.9706428419831,4600.9706428419831,4600.9706428419831,4600.9706428419831,4457.5047894088821,4457.5047894088821,4457.5047894088821,4457.5047894088821,4457.5047894088821,4457.5047894088821,4319.3183886570969,4319.3183886570969,4319.3183886570969,4319.3183886570969,4319.3183886570969,4319.3183886570969,4176.7844638004372,4176.7844638004372,4176.7844638004372,4176.7844638004372,4176.7844638004372,4176.7844638004372,4033.7783844854166,4033.7783844854166,4033.7783844854166,4033.7783844854166,4033.7783844854166,4033.7783844854166,3885.9943286502803,3885.9943286502803,3885.9943286502803,3885.9943286502803,3885.9943286502803,3885.9943286502803,3738.4547617420017,3738.4547617420017,3738.4547617420017,3738.4547617420017,3738.4547617420017,3738.4547617420017,3585.2920476606664,3585.2920476606664,3585.2920476606664,3585.2920476606664,3585.2920476606664,3585.2920476606664,0,0,0,0,0,0,0,0,{"$f":"EK226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Reqired Increase (Decrease)",null,null,null,null,null,null,null,null,{"$f":"L222-L223","v":0},{"$f":"M222-M223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-87.500000000000909,0,0,0,0,0,-87.5,0,0,0,0,0,-87.5,0,0,0,0,0,-87.5,0,0,0,0,0,-87.5,0,0,0,0,{"$f":"BY222-BY223","v":0},-87.5,0,0,0,0,0,-124.02935715801596,0,0,0,0,0,-143.46585343310107,0,0,0,0,0,-138.18640075178519,0,0,0,0,0,-142.53392485665972,0,0,0,0,0,-143.00607931502054,0,0,0,0,0,-147.78405583513631,0,0,0,0,0,-147.53956690827863,0,0,0,0,0,-153.16271408133525,0,0,0,0,0,-3585.2920476606664,0,0,0,0,0,0,0,0,{"$f":"EK222-EK223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW222-GW223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI222-JI223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU222-LU223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG222-OG223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Top-ups",null,null,null,null,null,null,null,null,{"$f":"L314","v":0},{"$f":"M314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-87.500000000000909,0,0,0,0,0,-87.5,0,0,0,0,0,-87.5,0,0,0,0,0,-87.5,0,0,0,0,0,-87.5,0,0,0,0,{"$f":"BY314","v":0},-87.5,0,0,0,0,0,-124.02935715801596,0,0,0,0,0,-143.46585343310107,0,0,0,0,0,-138.18640075178519,0,0,0,0,0,-142.53392485665972,0,0,0,0,0,-143.00607931502054,0,0,0,0,0,-147.78405583513631,0,0,0,0,0,-147.53956690827863,0,0,0,0,0,-153.16271408133525,0,0,0,0,0,-3585.2920476606664,0,0,0,0,0,0,0,0,{"$f":"EK314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Contributions During Construction Period",null,null,null,null,null,null,null,null,{"$f":"L219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF219","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Dividend Lock-up Account"]
[null,null,"Add: Dividends Locked-up",null,null,null,null,null,null,null,null,{"$f":"L321","v":0},{"$f":"M321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,87.500000000000909,0,0,0,0,0,87.5,0,0,0,0,0,87.5,0,0,0,0,0,87.5,0,0,0,0,0,87.5,0,0,0,0,{"$f":"BY321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,814.9984682047434,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Divdends Released",null,null,null,null,null,null,null,null,{"$f":"L322","v":0},{"$f":"M322","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY322","v":0},437.50000000000091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK322","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,814.9984682047434,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW322","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI322","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU322","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG322","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Reserve Accounts and Interest Income"]
[null,null,"Total Reserve Account Balance",null,null,null,null,null,null,null,null,{"$f":"L226+L211+L205+L192","v":0},{"$f":"M226+M211+M205+M192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5250,6038.5358768568476,6853.813653122872,7638.7546615981355,8377.8016447692626,9205.2360864115562,5250,5907.6790873211676,6620.7543207147091,7362.1666062862168,8071.4620809496028,8778.8479749151265,5162.4999999999991,5760.3675900976114,6474.1519924175982,7155.5890688947402,7862.9758266263343,8627.7111144275714,5074.9999999999991,5700.6922678665715,6382.1440951714521,7091.4210789112831,7768.9429792737646,8444.480209839694,4987.4999999999991,5553.5277835798215,6234.9635981370102,6884.4097189862459,7560.1627405244244,8321.4975657419,4899.9999999999991,5493.5471874105888,6143.2215514959462,6820.2028546719412,7465.7949746460326,{"$f":"BY226+BY211+BY205+BY192","v":8109.3262602623981},4812.4999999999991,6882.6207709303317,8949.6858477260466,10375.410049961843,11195.806507494484,11932.007619653965,5340.0403608974357,7348.6902228718536,9573.2251730718635,10768.496153332049,11563.571573774067,12358.050958709688,5183.5720704020705,7089.0807440983617,9048.9142710147553,10312.229021398931,11067.669603551481,11740.386266729907,5052.1477960804132,6933.2864505201233,9042.7286393426075,10068.117980369327,10795.742971219141,11522.759095461488,4881.8775049517626,6810.1410319943961,8788.9981083878411,9735.4910027676997,10465.177786391081,11137.799153368722,4792.4233932789184,6688.5486142425107,8820.5833656989325,9522.3975903557712,10223.3814086809,10923.734322780791,4616.3958650144705,6560.8532260916118,8505.7786107930115,9177.8365207152128,9880.4864187623116,10495.23327417361,4523.0090356144947,6434.0139000512027,8311.8763933488262,8956.5925856574631,9629.6882633547539,10302.130388189091,4341.4971572120776,6301.6524769974503,7956.6181655669352,8599.8170670798299,9242.3496680221106,9797.3907649042721,3673.6101412340154,0,0,0,0,0,0,0,0,{"$f":"EK226+EK211+EK205+EK192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW226+GW211+GW205+GW192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI226+JI211+JI205+JI192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU226+LU211+LU205+LU192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG226+OG211+OG205+OG192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Defaulted Debt"]
[null,null,"Less: Repayment of Default",null,null,null,null,null,null,null,null,{"$f":"L319","v":0},{"$f":"M319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,null,{"$f":"L244+L245-L246","v":0},{"$f":"M244+M245-M246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY244+BY245-BY246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK244+EK245-EK246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW244+GW245-GW246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI244+JI245-JI246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU244+LU245-LU246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG244+OG245-OG246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Dividend Distribution Account"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,null,{"$f":"K254","v":0},{"$f":"L254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX254","v":0},0,525.00000000000091,525.00000000000091,1255.1234499109762,2692.9929619315781,3934.4066680814822,1435.0941754273517,1559.1235325853677,1559.1235325853677,2494.8582983545612,3921.879029391831,5347.5090109141747,1359.4033309735369,1502.8691844066379,1502.8691844066379,2286.555631812128,3676.8873498424055,4874.196590266386,1387.5003489002384,1525.6867496520235,1525.6867496520235,2517.7710877804834,3896.9389152856265,5274.6860540400048,1312.6379380208855,1455.1718628775452,1455.1718628775452,2577.4368924787441,4016.8454294553476,5323.1013275918958,1436.4908354497893,1579.4969147648098,1579.4969147648098,2914.8932139802237,4342.9416405500815,5769.5179572610559,1359.4407879011251,1507.2248437362614,1559.7428028117515,2977.7690203773268,4467.1765435676753,5751.4769672744824,1486.3676495831669,1633.9072164914455,1910.3307819046393,3321.9361566140146,4799.7603305635803,6276.0595478329269,1407.09892276351,1560.2616368448453,1920.9039520294432,3388.5322592470475,4854.6058651332241,6116.5326282124515,4645.5941997894315,10304.808533248446,12380.969491525571,14358.048397037121,16428.656343558119,18496.482434885576,1968.8565172247618,4031.1081701302928,5994.4653799593616,{"$f":"EJ254","v":8051.1282510802121},10104.99133776825,11868.116617399657,2048.2527010988124,3997.799297856965,6040.4271514328011,7984.4244416400488,10021.412938061572,12055.57629984644,1935.6463312366122,3715.291754914675,5404.6350021638273,7178.8348735071777,8950.3066192181941,10544.111959998463,1766.0047661191838,3441.8793630910836,5202.4028058746489,6872.8650701880943,8627.8927985892642,10380.167258332551,0,2613.9226483092584,1707.3388355990687,1793.3627036690941,1790.5764907013936,1521.7166719972311,1784.9930851903632,1693.583697499605,1779.3950000304631,1688.0561892261376,1773.782186827063,1770.9702420428066,1679.7375057354093,1765.3352456905932,1674.1733656928945,1759.685399620208,1756.8548926511303,1489.3572142408675,1751.1826801792813,1660.198433560276,1745.4954953251872,1654.5825000686705,1739.7932887443903,1736.936536842567,1646.1306319435716,1731.2117048004575,1640.477336225752,1725.4717269688645,1722.5960427923501,1456.474474423007,1716.8332526500672,1626.278227249717,1711.0551916466638,1620.5721054486448,1705.2618094691679,1702.3593571727056,1611.9843973150787,1696.5428985399762,1606.2401684873244,1690.7109922353065,1687.7892303103395,1510.3265411972443,1681.9340570336012,{"$f":"GV254","v":1591.8124137964924},1676.06330855838,1586.0143059740999,1670.1769335841518,1667.2278700829911,1577.2880503159695,1661.3179588074649,1571.4510760409694,1655.3922920521291,1652.4235341618701,1389.0972057861482,1646.4741368488335,1473.1673266955463,1496.9011825058665,1443.3140067054742,1493.3244125633846,1491.5324437339646,1438.0112035132788,972.06443089952654,918.58723826109758,968.46369640414082,966.65971572685135,810.03955091268517,963.04450769210234,909.67775258563256,959.41961091413327,906.09715887460493,955.78499349904837,953.96402955745157,900.70817006504603,950.31477115913412,897.10339901226257,946.655711935402,944.82249693758104,789.06034538838685,941.14867595996702,888.04884703261473,937.46497331647265,884.4098922543551,933.77135648711487,931.92082006139412,878.93300146112392,928.21227074731723,875.26938792038186,924.49372548494352,922.63069409891409,818.74556210248124,918.89709321037162,866.06688106785168,915.15341394610596,862.36840322467333,911.39962314773766,909.51892553185507,856.80186037354451,905.74990502487026,853.07823289232192,901.97068961625791,900.07724834791406,746.05893952206043,896.28267767180978,843.72482586831757,892.47782804848498,839.9656401413215,888.66266566860691,{"$f":"JH254","v":886.75120659955087},834.30766078700481,940.10233826230342,885.82996864519828,936.19899241294252,934.24336502374945,775.5583859326307,930.32417965171862,876.17168594643658,926.39439118668565,872.28999269214614,922.45396476822043,920.47975140165363,866.44765175509519,916.52330244225527,862.5395064425918,912.55612788279473,910.56850748942838,752.81558784884169,906.58517838569333,852.72250893279761,902.59103532272252,848.77696417546099,898.58604275603352,896.57946676962615,343.02813579281246,927.96021780035517,873.11463817159211,923.9044298938079,921.87240633216402,814.36499657329682,917.80007738088284,863.07874577963071,913.71667575838978,859.04519629224797,909.62216508105939,907.57073244468961,852.97419591313178,903.45948970754966,848.91302536839498,899.33704643936585,897.27161311130635,737.99453770184277,893.1323000123657,838.71140406347308,888.98169416258315,834.61118148689593,884.81975846447972,882.73453029645316,828.43976048563172,878.55553000476266,824.3113678296304,874.36510659374403,872.26559949812531,713.96610919019372,868.05797101943176,813.94072342882214,863.83882539219871,809.77250260085088,859.6081247910638,857.48842952131645,803.49866516667998,853.24032526826113,799.30171446019858,{"$f":"LT254","v":848.98057094022215},846.84631304775394,689.53555898782997,842.56901183743889,788.75868811747409,838.27996467795265,784.52111786342084,833.97913300173968,831.82428588330231,778.14282900822172,827.50570484404989,773.87595808765036,823.17524232094729,821.00554331813464,716.07421615795101,816.65718539119666,763.15712502245583,812.29684822498143,758.84882764367239,807.92449249515698,805.73379534516675,752.36401243164096,801.34333775763957,748.02583239334353,796.94076273665746,794.73491876470734,639.4359664257513,790.31409297954951,737.12770059415539,785.88105008729713,732.74727134650357,781.43574999196608,779.20849092759659,726.15381410867371,774.74472956302588,721.74290878320153,770.26861018541513,768.02590357401004,613.75046483210167,763.53117109868413,710.66191768557815,759.02397898076129,706.20792424763954,754.50428633743968,752.23973950662389,699.50366778094462,747.70121912970012,695.0185931969113,743.1500954391654,740.86979443499717,587.62991683807536,736.29968820294971,683.75111233552616,731.71687503337489,679.22209426634163,727.12131324118559,724.81873854805417,672.40483901692528,720.20397536645214,667.84412285432359,715.57635875689039,713.25771724685183,611.02240417543544,708.61074140196888,{"$f":"OF254","v":656.3864504884807},703.95080647164764,651.78091867461808,699.27786995274869,696.93651277765844,644.84842190506174,692.24399388073539,640.21056293783113,687.53836653310555,685.1806237620483,534.0489540365802,680.45525309277446,628.55892464992235,675.71666624178511,623.87536074167815,670.96481987180755,668.58391078586578,616.8253356818484,663.81209357231796,612.10880320946831,659.02690788044242,656.62928816336876,506.57074765126026,651.82396752570185,600.25935047585904,173.28986461951104,627.78755479207996,675.5274631862377,673.09309383473999,620.57956832401953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,null,{"$f":"L251+L252-L253","v":0},{"$f":"M251+M252-M253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY251+BY252-BY253","v":0},525.00000000000091,525.00000000000091,1255.1234499109762,2692.9929619315781,3934.4066680814822,1435.0941754273517,1559.1235325853677,1559.1235325853677,2494.8582983545612,3921.879029391831,5347.5090109141747,1359.4033309735369,1502.8691844066379,1502.8691844066379,2286.555631812128,3676.8873498424055,4874.196590266386,1387.5003489002384,1525.6867496520235,1525.6867496520235,2517.7710877804834,3896.9389152856265,5274.6860540400048,1312.6379380208855,1455.1718628775452,1455.1718628775452,2577.4368924787441,4016.8454294553476,5323.1013275918958,1436.4908354497893,1579.4969147648098,1579.4969147648098,2914.8932139802237,4342.9416405500815,5769.5179572610559,1359.4407879011251,1507.2248437362614,1559.7428028117515,2977.7690203773268,4467.1765435676753,5751.4769672744824,1486.3676495831669,1633.9072164914455,1910.3307819046393,3321.9361566140146,4799.7603305635803,6276.0595478329269,1407.09892276351,1560.2616368448453,1920.9039520294432,3388.5322592470475,4854.6058651332241,6116.5326282124515,4645.5941997894315,10304.808533248446,12380.969491525571,14358.048397037121,16428.656343558119,18496.482434885576,1968.8565172247618,4031.1081701302928,5994.4653799593616,8051.1282510802121,{"$f":"EK251+EK252-EK253","v":10104.99133776825},11868.116617399657,2048.2527010988124,3997.799297856965,6040.4271514328011,7984.4244416400488,10021.412938061572,12055.57629984644,1935.6463312366122,3715.291754914675,5404.6350021638273,7178.8348735071777,8950.3066192181941,10544.111959998463,1766.0047661191838,3441.8793630910836,5202.4028058746489,6872.8650701880943,8627.8927985892642,10380.167258332551,0,2613.9226483092584,1707.3388355990687,1793.3627036690941,1790.5764907013936,1521.7166719972311,1784.9930851903632,1693.583697499605,1779.3950000304631,1688.0561892261376,1773.782186827063,1770.9702420428066,1679.7375057354093,1765.3352456905932,1674.1733656928945,1759.685399620208,1756.8548926511303,1489.3572142408675,1751.1826801792813,1660.198433560276,1745.4954953251872,1654.5825000686705,1739.7932887443903,1736.936536842567,1646.1306319435716,1731.2117048004575,1640.477336225752,1725.4717269688645,1722.5960427923501,1456.474474423007,1716.8332526500672,1626.278227249717,1711.0551916466638,1620.5721054486448,1705.2618094691679,1702.3593571727056,1611.9843973150787,1696.5428985399762,1606.2401684873244,1690.7109922353065,1687.7892303103395,1510.3265411972443,1681.9340570336012,1591.8124137964924,{"$f":"GW251+GW252-GW253","v":1676.06330855838},1586.0143059740999,1670.1769335841518,1667.2278700829911,1577.2880503159695,1661.3179588074649,1571.4510760409694,1655.3922920521291,1652.4235341618701,1389.0972057861482,1646.4741368488335,1473.1673266955463,1496.9011825058665,1443.3140067054742,1493.3244125633846,1491.5324437339646,1438.0112035132788,972.06443089952654,918.58723826109758,968.46369640414082,966.65971572685135,810.03955091268517,963.04450769210234,909.67775258563256,959.41961091413327,906.09715887460493,955.78499349904837,953.96402955745157,900.70817006504603,950.31477115913412,897.10339901226257,946.655711935402,944.82249693758104,789.06034538838685,941.14867595996702,888.04884703261473,937.46497331647265,884.4098922543551,933.77135648711487,931.92082006139412,878.93300146112392,928.21227074731723,875.26938792038186,924.49372548494352,922.63069409891409,818.74556210248124,918.89709321037162,866.06688106785168,915.15341394610596,862.36840322467333,911.39962314773766,909.51892553185507,856.80186037354451,905.74990502487026,853.07823289232192,901.97068961625791,900.07724834791406,746.05893952206043,896.28267767180978,843.72482586831757,892.47782804848498,839.9656401413215,888.66266566860691,886.75120659955087,{"$f":"JI251+JI252-JI253","v":834.30766078700481},940.10233826230342,885.82996864519828,936.19899241294252,934.24336502374945,775.5583859326307,930.32417965171862,876.17168594643658,926.39439118668565,872.28999269214614,922.45396476822043,920.47975140165363,866.44765175509519,916.52330244225527,862.5395064425918,912.55612788279473,910.56850748942838,752.81558784884169,906.58517838569333,852.72250893279761,902.59103532272252,848.77696417546099,898.58604275603352,896.57946676962615,343.02813579281246,927.96021780035517,873.11463817159211,923.9044298938079,921.87240633216402,814.36499657329682,917.80007738088284,863.07874577963071,913.71667575838978,859.04519629224797,909.62216508105939,907.57073244468961,852.97419591313178,903.45948970754966,848.91302536839498,899.33704643936585,897.27161311130635,737.99453770184277,893.1323000123657,838.71140406347308,888.98169416258315,834.61118148689593,884.81975846447972,882.73453029645316,828.43976048563172,878.55553000476266,824.3113678296304,874.36510659374403,872.26559949812531,713.96610919019372,868.05797101943176,813.94072342882214,863.83882539219871,809.77250260085088,859.6081247910638,857.48842952131645,803.49866516667998,853.24032526826113,799.30171446019858,848.98057094022215,{"$f":"LU251+LU252-LU253","v":846.84631304775394},689.53555898782997,842.56901183743889,788.75868811747409,838.27996467795265,784.52111786342084,833.97913300173968,831.82428588330231,778.14282900822172,827.50570484404989,773.87595808765036,823.17524232094729,821.00554331813464,716.07421615795101,816.65718539119666,763.15712502245583,812.29684822498143,758.84882764367239,807.92449249515698,805.73379534516675,752.36401243164096,801.34333775763957,748.02583239334353,796.94076273665746,794.73491876470734,639.4359664257513,790.31409297954951,737.12770059415539,785.88105008729713,732.74727134650357,781.43574999196608,779.20849092759659,726.15381410867371,774.74472956302588,721.74290878320153,770.26861018541513,768.02590357401004,613.75046483210167,763.53117109868413,710.66191768557815,759.02397898076129,706.20792424763954,754.50428633743968,752.23973950662389,699.50366778094462,747.70121912970012,695.0185931969113,743.1500954391654,740.86979443499717,587.62991683807536,736.29968820294971,683.75111233552616,731.71687503337489,679.22209426634163,727.12131324118559,724.81873854805417,672.40483901692528,720.20397536645214,667.84412285432359,715.57635875689039,713.25771724685183,611.02240417543544,708.61074140196888,656.3864504884807,{"$f":"OG251+OG252-OG253","v":703.95080647164764},651.78091867461808,699.27786995274869,696.93651277765844,644.84842190506174,692.24399388073539,640.21056293783113,687.53836653310555,685.1806237620483,534.0489540365802,680.45525309277446,628.55892464992235,675.71666624178511,623.87536074167815,670.96481987180755,668.58391078586578,616.8253356818484,663.81209357231796,612.10880320946831,659.02690788044242,656.62928816336876,506.57074765126026,651.82396752570185,600.25935047585904,173.28986461951104,627.78755479207996,675.5274631862377,673.09309383473999,620.57956832401953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fee Balance "]
[null,null,"Opening Balance ",null,null,null,null,null,null,null,null,{"$f":"K261","v":0},{"$f":"L261","v":1050},1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,{"$f":"BX261","v":1050},1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,{"$f":"EJ261","v":1050},1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,{"$f":"GV261","v":1050},1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,{"$f":"JH261","v":1050},1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,{"$f":"LT261","v":1050},1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,{"$f":"OF261","v":1050},1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050]
[null,null,"Closing Balance ",null,null,null,null,null,null,null,null,{"$f":"L259+L260","v":1050},{"$f":"M259+M260","v":1050},1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,{"$f":"BY259+BY260","v":1050},1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,{"$f":"EK259+EK260","v":1050},1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,{"$f":"GW259+GW260","v":1050},1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,{"$f":"JI259+JI260","v":1050},1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,{"$f":"LU259+LU260","v":1050},1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,{"$f":"OG259+OG260","v":1050},1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050]
[]
[null,null,"Net Plant",null,null,null,null,null,null,null,null,{"$f":"L261-L264","v":1050},1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1032.5,1015,{"$f":"AR261-AR264","v":997.5},980,962.5,945,927.5,910,892.5,875,857.5,840,822.5,805,787.5,770,752.5,735,717.5,700,682.5,665,647.5,630,612.5,595,577.5,560,542.5,525,507.5,490,472.5,455,{"$f":"BX261-BX264","v":437.5},{"$f":"BY261-BY264","v":420},402.5,385,367.5,350,332.5,315,297.5,280,262.5,245,227.5,210,192.5,175,157.5,140,122.5,105,87.5,70,52.5,35,17.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK261-EK264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW261-GW264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI261-JI264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU261-LU264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG261-OG264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Opening Balance ",null,null,null,null,null,null,null,null,{"$f":"K271","v":0},{"$f":"L271","v":0},10.366576398223366,27.262818337738807,52.973186818692895,90.114861198918078,141.50081986045123,209.94028298880937,297.99594548405094,407.73086104274603,540.48559980602158,696.72519304978903,875.98460949813693,1076.9232790099384,1297.4781478886232,1535.086521234133,1786.9391788609507,2050.2231423870394,2322.3212324545671,2600.9489880633864,2884.2243658220632,3170.6780730136279,3459.2200914513965,3749.0804266256218,4039.7403613197203,4330.8662612366234,4622.2530543206522,4913.7801934327417,5205.3798705767258,5497.0155690413139,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,{"$f":"BX271","v":5788.668453779218},5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,{"$f":"EJ271","v":5788.668453779218},5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,{"$f":"GV271","v":5788.668453779218},5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,{"$f":"JH271","v":5788.668453779218},5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,{"$f":"LT271","v":5788.668453779218},5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,{"$f":"OF271","v":5788.668453779218},5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218,5788.668453779218]
[null,null,"Add IDC ",null,null,null,null,null,null,null,null,{"$f":"L181","v":0},10.366576398223366,16.896241939515441,25.710368480954084,37.141674380225183,51.385958661533152,68.439463128358128,88.055662495241592,109.73491555869511,132.7547387632755,156.23959324376744,179.25941644834785,200.93866951180138,220.55486887868483,237.60837334550979,251.85265762681775,263.28396352608883,272.09809006752749,278.6277556088196,283.27537775867694,286.45370719156494,288.54201843776866,289.86033517422516,290.65993469409835,291.12589991690351,291.38679308402845,291.52713911208974,291.59967714398385,291.63569846458836,291.65288473790423,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation on IDC",null,null,null,null,null,null,null,null,{"$f":"L268*L269","v":0},{"$f":"M268*M269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK268*AK269","v":0},0,0,0,0,48.238903781493484,48.238903781493484,48.238903781493484,48.238903781493484,48.238903781493484,48.238903781493484,48.238903781493484,48.238903781493484,48.238903781493484,48.238903781493484,48.238903781493484,48.238903781493484,43.41501340334414,43.41501340334414,43.41501340334414,43.41501340334414,43.41501340334414,43.41501340334414,43.41501340334414,43.41501340334414,43.41501340334414,43.41501340334414,43.41501340334414,43.41501340334414,39.07351206300973,39.07351206300973,39.07351206300973,39.07351206300973,39.07351206300973,39.07351206300973,39.07351206300973,39.07351206300973,39.07351206300973,39.07351206300973,39.07351206300973,{"$f":"BY268*BY269","v":39.07351206300973},35.16616085670875,35.16616085670875,35.16616085670875,35.16616085670875,35.16616085670875,35.16616085670875,35.16616085670875,35.16616085670875,35.16616085670875,35.16616085670875,35.16616085670875,35.16616085670875,31.649544771037881,31.649544771037881,31.649544771037881,31.649544771037881,31.649544771037881,31.649544771037881,31.649544771037881,31.649544771037881,31.649544771037881,31.649544771037881,31.649544771037881,31.649544771037881,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,{"$f":"EK268*EK269","v":28.48459029393409},28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,{"$f":"GW268*GW269","v":28.48459029393409},28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI268*JI269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU268*LU269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG268*OG269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Accumulated Depreciation",null,null,null,null,null,null,null,null,{"$f":"K274+L273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,48.238903781493484,96.477807562986968,144.71671134448044,192.95561512597394,241.19451890746743,289.43342268896089,337.67232647045438,385.91123025194787,434.15013403344136,482.38903781493485,530.62794159642829,578.86684537792178,622.2818587812659,665.69687218461002,709.11188558795413,752.52689899129825,795.94191239464237,839.35692579798649,882.77193920133061,926.18695260467473,969.60196600801885,1013.016979411363,1056.4319928147072,1099.8470062180513,1138.920518281061,1177.9940303440708,1217.0675424070805,1256.1410544700902,1295.2145665331,1334.2880785961097,1373.3615906591194,1412.4351027221292,1451.5086147851389,1490.5821268481486,{"$f":"BW274+BX273","v":1529.6556389111583},1568.7291509741681,1603.8953118308768,1639.0614726875856,1674.2276335442943,1709.3937944010031,1744.5599552577119,1779.7261161144206,1814.8922769711294,1850.0584378278381,1885.2245986845469,1920.3907595412556,1955.5569203979644,1990.7230812546732,2022.372626025711,2054.0221707967489,2085.671715567787,2117.3212603388247,2148.9708051098623,2180.6203498809,2212.2698946519376,2243.9194394229753,2275.568984194013,2307.2185289650506,2338.8680737360883,2370.5176185071259,2399.0022088010601,2427.4867990949942,2455.9713893889284,2484.4559796828626,2512.9405699767967,2541.4251602707309,2569.909750564665,2598.3943408585992,2626.8789311525334,2655.3635214464675,2683.8481117404017,2712.3327020343359,2740.81729232827,2769.3018826222042,2797.7864729161383,2826.2710632100725,2854.7556535040067,2883.2402437979408,2911.724834091875,2940.2094243858091,2968.6940146797433,2997.1786049736775,3025.6631952676116,3054.1477855615458,3082.6323758554799,3111.1169661494141,3139.6015564433483,3168.0861467372824,3196.5707370312166,3225.0553273251508,3253.5399176190849,3282.0245079130191,3310.5090982069532,3338.9936885008874,3367.4782787948216,3395.9628690887557,3424.4474593826899,3452.932049676624,{"$f":"EI274+EJ273","v":3481.4166399705582},3509.9012302644924,3538.3858205584265,3566.8704108523607,3595.3550011462949,3623.839591440229,3652.3241817341632,3680.8087720280973,3709.2933623220315,3737.7779526159657,3766.2625429098998,3794.747133203834,3823.2317234977681,3851.7163137917023,3880.2009040856365,3908.6854943795706,3937.1700846735048,3965.654674967439,3994.1392652613731,4022.6238555553073,4051.1084458492414,4079.5930361431756,4108.0776264371098,4136.5622167310439,4165.0468070249781,4193.5313973189122,4222.0159876128464,4250.5005779067806,4278.9851682007147,4307.4697584946489,4335.954348788583,4364.4389390825172,4392.9235293764514,4421.4081196703855,4449.8927099643197,4478.3773002582539,4506.861890552188,4535.3464808461222,4563.8310711400563,4592.3156614339905,4620.8002517279247,4649.2848420218588,4677.769432315793,4706.2540226097271,4734.7386129036613,4763.2232031975955,4791.7077934915296,4820.1923837854638,4848.676974079398,4877.1615643733321,4905.6461546672663,4934.1307449612004,4962.6153352551346,4991.0999255490688,5019.5845158430029,5048.0691061369371,5076.5536964308712,5105.0382867248054,5133.5228770187396,5162.0074673126737,5190.4920576066079,5218.976647900542,5247.4612381944762,5275.9458284884104,{"$f":"GU274+GV273","v":5304.4304187823445},5332.9150090762787,5361.3995993702129,5389.884189664147,5418.3687799580812,5446.8533702520153,5475.3379605459495,5503.8225508398837,5532.3071411338178,5560.791731427752,5589.2763217216861,5617.7609120156203,5646.2455023095545,5674.7300926034886,5703.2146828974228,5731.699273191357,5760.1838634852911,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,{"$f":"JG274+JH273","v":5788.6684537792253},5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,{"$f":"LS274+LT273","v":5788.6684537792253},5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,{"$f":"OE274+OF273","v":5788.6684537792253},5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253,5788.6684537792253]
["Income Statement"]
[null,"Revenues",null,null,null,null,null,null,null,null,null,{"$f":"L99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4143.2920275568586,4078.7742660411382,4142.174846051108,4169.0881462036859,3974.1467850126501,4167.9512215996228,4102.6285611196508,4166.8145295015411,4101.5286489942418,4165.6780698618913,4165.1099271991225,4099.8792025481962,4163.9738161579908,4098.7798526784636,4162.8379374564611,4190.1684643845447,4058.649119890465,4189.0124717300696,4123.0011910237818,4187.8567154810726,4121.8828316066338,4186.7011955892103,4186.1235242620987,4120.2057212962691,4184.9683588153093,4119.0879335647278,4183.8134296048329,4211.567234605981,4012.4976075474392,4210.3918136355878,4143.6814773827018,4209.2166330438486,4142.5443221367223,4208.041692781605,{"$f":"BX99","v":4207.4543127586867},4140.8390252900417,5742.3711784772895,5556.565140607524,5741.1968388237819,5844.4553331262596,5278.3230788293731,5843.2601168231831,5654.1896132272741,5842.0651449469897,5653.0333070838897,5840.8704174476943,5840.2731453237666,5651.2992912341833,5548.9035631265906,5369.3575613894882,5547.7687884341967,5647.5220403442845,5100.4660356949653,5646.3670977482907,5463.6674661530697,5645.2123913430351,5462.5501226098431,5644.0579210802161,5643.4807744871268,5460.8745357208445,5642.3266583474187,5459.7577633439296,5641.1727782294347,5742.7973962819287,5371.744981696982,5741.6229694650447,5555.8411414117027,5740.4487828235042,5554.7049479546522,5739.2748363081955,5738.687953082529,5553.0010934225866,5737.5143666644899,5551.8654807675885,5736.341020249929,5839.8720894950839,5274.1837982197303,5838.67781048508,5649.7555766820033,5837.4837757102823,5648.6001773182006,5836.2899851207412,5835.6931813798356,5646.8675212901808,5834.4997569745537,5645.7127125461539,5833.3065766297032,5832.7100779643433,5267.715546073242,5831.5172636165644,5642.8267237951641,5830.3246932044594,5641.6727414116403,5829.1323666781427,5828.5362948565689,5639.9422103107163,5827.3443340654239,5638.7888178226312,{"$f":"EJ99","v":5826.1526170353973},5825.5568499152232,5261.2552265827699,5824.365498433408,5635.90636844449,5823.1743905881058,5634.7538013034591,5821.9835263294899,5821.3881855296222,5633.0253925236257,5311.7818579602827,5139.9084087560113,5310.6955756785046,5310.1525178464826,4967.0540629302541,5309.0665687717783,5137.2809782429731,5307.9808417783397,5136.2303821431324,5306.8953368207503,5306.3526675912099,3446.824263808966,5369.1482010046739,5195.4185477033716,5368.050187058514,5367.5012642940228,4847.5699075647171,5366.4035871535189,5192.7627413864757,5365.30613449272,5191.7007990269658,5364.2089062657196,5363.6603763005514,5190.1082926709223,5362.5634846381945,5189.0468931576142,5361.4668172949096,5360.9185677285814,4841.6248541385485,5359.8222367778935,5186.3943439181303,5358.7261300316104,5185.3337039233465,5357.6302474438799,5357.0823901951471,5183.7431506150278,5355.9868437592968,5182.6830528007004,5354.8915213674154,5354.3439441736427,4835.687091718165,5353.2489577618053,5180.0337566441522,5352.1541952794096,5178.9744174168782,5351.059656680658,5350.5124713233417,5177.3858147610654,5349.4182684642146,5176.3270170493179,5348.324289374289,5347.777383728474,5002.2479189105225,5346.6837402065476,{"$f":"GV99","v":5173.6809699861269},5345.5903203394337,5172.6229299311026,5344.4971240813966,5343.9506097914909,5171.0362755355209,5342.8577488613264,5169.97877633191,5341.7651114259315,5341.2188765044893,4823.8334041389944,5340.1265742255555,5167.3359743773935,5339.0344953271442,5166.2792319013161,5337.9426397635743,5337.3967957180821,5164.6945233766191,5336.3052750711413,5163.6383210886543,5335.2139776448757,5334.6684126252312,4817.9174611297376,5333.5774499443896,5160.9987602630172,5332.486710370119,5159.9433137745373,5331.3961938567927,5330.8510192337262,5158.3605487343148,5329.7608372262857,5157.3056417714606,5328.6708781657644,5328.1259822263501,4812.0087734252875,5327.0363575007214,5154.6693180997863,5325.9469556080448,5153.6151660095047,5324.8577765027503,5324.3132704811333,5152.0343420702675,5323.2244254714869,5150.9807288439406,5322.1358031353384,5321.5915754555954,4977.7540225608827,5320.5032870443119,5148.3476383561865,5319.4152211926994,5147.2947790766566,5318.327377855242,5317.7835396151013,5145.7158938578414,5316.6960299635593,5144.6635727814046,5315.6087427124266,5315.0651824728011,4800.2131283501376,5313.978228737009,5142.0337115123966,5312.8914972879411,5140.9821434581172,5311.8049880801364,{"$f":"JH99","v":5311.2618168025065},5139.4051945820793,5513.4804768488038,5335.0806607388276,5512.3529463302166,5511.7892675431876,4977.8812290032693,5510.6620828841897,5332.353461613322,5509.5351287393123,5331.2629723499394,5508.4084050614165,5507.8451296328567,5329.6276565839034,5506.7187515670594,5328.537724759396,5505.5926038504304,5505.0296163583325,4971.7763619420703,5503.9038140771345,5325.8138702673486,5502.7782420273552,5324.7247183785803,5501.6529001619092,5501.0903155336009,3578.6538877194248,5574.5003553021434,5394.1261175648769,5573.360345955437,5572.7904287113734,5212.7224684716502,5571.6507690520248,5391.368735443376,5570.5113424579886,5390.26617730216,5569.3721488816009,5568.8026394601338,5388.6127628469767,5567.6637953208719,5387.5107683140341,5566.5251840801457,5565.9559657818481,5026.8009857848092,5564.8177037996229,5384.7567678423775,5563.6796745968786,5383.6555618770335,5562.5418781260096,5561.9730671501557,5382.0041751671843,5560.8356196878649,5380.903532118904,5559.698404838482,5559.1298846287655,5020.6361235975564,5557.9930186095535,5378.1529091498423,5556.856385084342,5377.0530537020586,5555.7199840055864,5555.1518706187717,5375.4036922507212,5554.0158181205688,5374.3043990296437,{"$f":"LT99","v":5552.8799979499972},5552.3121749727252,5014.4788219892671,5551.1767032045191,5371.5571494210108,5550.0414636451842,5370.4586428345183,5548.9064562472313,5548.3390395939359,5368.8113041579181,5547.2043803490378,5367.7133591086158,5546.0699531468463,5545.5028265469355,5187.197967105074,5544.368747319827,5364.9694787233284,5543.2349000168106,5363.8723193438836,5542.1012845904534,5541.5345638162034,5362.227000961293,5540.4012961159269,5361.1304024303709,5539.2682601737797,5538.7018290971919,5002.1868634318125,5537.5691407033737,5358.3898871364172,5536.4366839492122,5357.2940733118066,5535.3044587873383,5534.7384330387094,5355.6507727455391,5533.6065551764659,5354.5555190816276,5532.4749087881219,5531.9091723818701,4996.0521879721809,5530.777873115625,5351.8183647520646,5529.6468052049549,5350.7238948321028,5528.5159686025454,5527.9506370271565,5349.0826096075107,5526.8201472984501,5347.9886991612675,5525.6898887597654,5525.1248461719069,4989.92503607055,5523.9949343296084,5345.2549016742114,5522.8652535591518,5344.1617740107367,5521.7358038132788,5521.1711655597992,5342.5225016562081,5520.0420622622241,5341.4299327803128,5518.9131898711412,5518.3488402507755,5161.798448446465,5517.2203141308901,{"$f":"OF99","v":5338.6994880189377},5516.0920187994607,5337.6077009658056,5514.9639542092873,5514.4000084274267,5335.970439012759,5513.2722898606671,5334.8792100619103,5512.1448019172149,5511.5811444144892,4977.6932660450757,5510.4540023175687,5332.1521139144379,5509.3270907260649,5331.0616658275285,5508.2004095928378,5507.6371554333491,5329.4264118104102,5506.5108198991729,5328.3365211413284,5505.3847147054666,5504.8217484715678,4971.5886295014034,5503.6959887002495,5325.61276950102,3758.5293006364873,5394.7271826484739,5573.9813830297007,5573.4114022800113,5393.0723998210269,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less Depreciation",null,null,null,null,null,null,null,null,null,{"$f":"L134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2125,2125,2125,2125,2125,2125,2125,2125,2125,2125,2125,2125,1912.5000000000005,1912.5000000000005,1912.5000000000005,1912.5000000000005,1912.5000000000005,1912.5000000000005,1912.5000000000005,1912.5000000000005,1912.5000000000005,1912.5000000000005,1912.5000000000005,1912.5000000000005,1721.2500000000007,1721.2500000000007,1721.2500000000007,1721.2500000000007,1721.2500000000007,1721.2500000000007,1721.2500000000007,1721.2500000000007,1721.2500000000007,1721.2500000000007,{"$f":"BX134","v":1721.2500000000007},1721.2500000000007,1549.1250000000002,1549.1250000000002,1549.1250000000002,1549.1250000000002,1549.1250000000002,1549.1250000000002,1549.1250000000002,1549.1250000000002,1549.1250000000002,1549.1250000000002,1549.1250000000002,1549.1250000000002,1394.2125000000003,1394.2125000000003,1394.2125000000003,1394.2125000000003,1394.2125000000003,1394.2125000000003,1394.2125000000003,1394.2125000000003,1394.2125000000003,1394.2125000000003,1394.2125000000003,1394.2125000000003,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,{"$f":"EJ134","v":1254.7912500000002},1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,{"$f":"GV134","v":1254.7912500000002},1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,1254.7912500000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less Depreciaton on IDC",null,null,null,null,null,null,null,null,null,{"$f":"L273+L263","v":0},{"$f":"M273+M263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,65.738903781493491,65.738903781493491,65.738903781493491,65.738903781493491,65.738903781493491,65.738903781493491,65.738903781493491,65.738903781493491,65.738903781493491,65.738903781493491,65.738903781493491,65.738903781493491,60.91501340334414,60.91501340334414,60.91501340334414,60.91501340334414,60.91501340334414,60.91501340334414,60.91501340334414,60.91501340334414,60.91501340334414,60.91501340334414,60.91501340334414,60.91501340334414,56.57351206300973,56.57351206300973,56.57351206300973,56.57351206300973,56.57351206300973,56.57351206300973,56.57351206300973,56.57351206300973,56.57351206300973,56.57351206300973,56.57351206300973,{"$f":"BY273+BY263","v":56.57351206300973},52.66616085670875,52.66616085670875,52.66616085670875,52.66616085670875,52.66616085670875,52.66616085670875,52.66616085670875,52.66616085670875,52.66616085670875,52.66616085670875,52.66616085670875,52.66616085670875,49.149544771037881,49.149544771037881,49.149544771037881,49.149544771037881,49.149544771037881,49.149544771037881,49.149544771037881,49.149544771037881,49.149544771037881,49.149544771037881,49.149544771037881,49.149544771037881,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,{"$f":"EK273+EK263","v":28.48459029393409},28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,{"$f":"GW273+GW263","v":28.48459029393409},28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,28.48459029393409,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI273+JI263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU273+LU263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG273+OG263","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less Interest Expense (Tax Deductible!)",null,null,null,null,null,null,null,null,null,{"$f":"L182+L248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,291.66666666666652,291.66666666666652,291.66666666666652,291.66666666666652,291.66666666666652,291.66666666666652,277.0833333333332,277.0833333333332,277.0833333333332,277.0833333333332,277.0833333333332,277.0833333333332,262.49999999999989,262.49999999999989,262.49999999999989,262.49999999999989,262.49999999999989,262.49999999999989,247.91666666666654,247.91666666666654,247.91666666666654,247.91666666666654,247.91666666666654,247.91666666666654,233.3333333333332,233.3333333333332,233.3333333333332,233.3333333333332,233.3333333333332,233.3333333333332,218.74999999999989,218.74999999999989,218.74999999999989,218.74999999999989,{"$f":"BX182+BX248","v":218.74999999999989},218.74999999999989,204.16666666666654,204.16666666666654,204.16666666666654,204.16666666666654,204.16666666666654,204.16666666666654,183.49510714033056,183.49510714033056,183.49510714033056,183.49510714033056,183.49510714033056,183.49510714033056,159.58413156814694,159.58413156814694,159.58413156814694,159.58413156814694,159.58413156814694,159.58413156814694,136.55306477618274,136.55306477618274,136.55306477618274,136.55306477618274,136.55306477618274,136.55306477618274,112.79741063340616,112.79741063340616,112.79741063340616,112.79741063340616,112.79741063340616,112.79741063340616,88.963064080902768,88.963064080902768,88.963064080902768,88.963064080902768,88.963064080902768,88.963064080902768,64.332388108380087,64.332388108380087,64.332388108380087,64.332388108380087,64.332388108380087,64.332388108380087,39.742460290333632,39.742460290333632,39.742460290333632,39.742460290333632,39.742460290333632,39.742460290333632,14.215341276777712,14.215341276777712,14.215341276777712,14.215341276777712,14.215341276777712,14.215341276777712,0,0,0,0,0,0,0,0,{"$f":"EJ182+EJ248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV182+GV248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH182+JH248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT182+LT248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF182+OF248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBT",null,null,null,null,null,null,null,null,{"$f":"L283-L285+L284","v":0},{"$f":"M283-M285+M284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK283-AK285+AK284","v":0},0,0,0,0,-1985.5363602579794,-1958.7944608488017,-1989.1312286395637,-2035.025253943699,-1946.6377954725319,-2038.6864916818138,-1999.7264831269918,-2031.8303370546178,-2003.4932848766532,-2035.6100957847739,-2037.5196764826369,-2009.0819868131368,-1813.0474233057319,-1784.630611083358,-1816.9779369262023,-1791.02825567175,-1733.6797256021068,-1794.8646675965192,-1756.0560788701055,-1787.7965194317967,-1759.9713629968473,-1791.7264463741956,-1793.711116170748,-1765.7835345776141,-1590.9623951498543,-1563.0543641724885,-1595.0440578804405,-1568.7371571914994,-1483.1553535122005,-1572.7011828759032,-1534.2763246524207,-1565.649147977653,-1538.342208887015,-1569.731392088918,-1571.7922264466456,{"$f":"BY283-BY285+BY284","v":-1544.3810402458796},147.49627674028977,56.940582605672851,145.72315795673191,248.14147536319879,-32.509675880655124,244.17670880141321,163.89784399506419,255.75357506264001,162.22437089200767,253.31477634191739,251.32799132059415,156.71849053658443,286.44421922205953,197.30321900906043,284.47088988233537,383.24199227549701,107.4955956950725,379.19717923258401,302.85688086809205,392.97401449907949,301.00550483177625,390.32464403155518,388.29508867332015,295.28194476833056,561.92679033854722,469.98641483269927,559.88726242031066,660.22465903923626,470.0066035534436,656.05651400093006,577.92933182287288,670.8327830006823,576.00855541651265,667.83027643924538,665.72726235512619,569.81936405534179,680.30080040158327,585.5027272661971,678.14351097707902,780.11680472675403,487.1066626074105,775.77412814506636,695.78367047038489,791.52529783621503,693.56080614341136,788.15909077225501,785.98058122908412,687.12301764931817,801.61151101921905,703.90148090659204,799.1206858830086,796.8996839809696,505.26133711389787,792.37305501967069,702.32835193106473,792.88511798319007,693.80306521761497,787.33210622706576,784.55025103352102,685.5806769308266,778.97581261159678,680.08136953513406,773.3870308269162,{"$f":"EK283-EK285+EK284","v":770.58724639410423},479.8494393374736,764.97686080487813,666.27075646421838,759.35201328190135,660.72144991331345,753.71265612758918,750.88752149093318,652.37049094267888,496.36958338412848,406.0674069552179,490.9240310494161,488.195905417083,310.5295004863338,482.72892582524906,392.59875667796547,477.24760248963099,387.18642401951143,471.75188810723563,468.99861944935225,-468.27737208919092,515.64833981058075,424.06299530513485,510.08686337515979,507.30065040745927,238.44083170329674,501.71724489642889,410.3078572056707,496.11915973652873,404.78034893220325,490.50634653312869,487.69440174887228,396.46166544147496,482.05940539665886,390.89752539896023,476.40955932627372,473.57905235719596,206.08137394693318,467.90683988534698,376.92259326634172,462.2196550312529,371.30665977473615,456.51744845045602,453.66069654863264,362.85479164963732,447.93586450652316,357.20149593181765,442.19588667493014,439.32020249841577,173.19863412907267,433.55741235613283,343.0023869557827,427.77935135272952,337.29626515471051,421.98596917523361,419.08351687877126,328.70855702114437,413.26705824604193,322.96432819339003,407.43515194137223,404.51339001640514,227.05070090330997,398.6582167396669,308.53657350255804,{"$f":"GW283-GW285+GW284","v":392.78746826444564},302.73846568016558,386.90109329021749,383.95202978905678,294.01221002203516,378.04211851353062,288.17523574703506,372.11645175819473,369.14769386793574,105.82136549221384,363.19829655489917,273.51427871590755,357.2330137323284,267.62235185876222,351.25179309272613,348.25518969904721,258.75478799221497,1625.5258041798102,1536.099060637287,1619.5045090370249,1616.4878189412229,1354.5811888171993,1610.4423205553553,1521.2002551599207,1604.380620257748,1515.2126402585368,1598.3026647141278,1595.2575745107888,1506.2009532860302,1589.1551357176158,1500.1729080472619,1583.0363075842843,1579.9707306648511,1319.4989053317504,1573.8272173243595,1485.0315167769477,1567.6671794589843,1478.9463081176509,1561.4905626874829,1558.3960201695554,1469.7876278614112,1552.1944326878215,1463.6611838133476,1545.9761295734843,1542.8606924731007,1369.1397359573266,1536.617212726374,1448.2723763676449,1530.3568795085384,1442.0876308104907,1524.0796373707985,1520.9346580800252,1432.7790307249907,1514.6319482021245,1426.5522289169262,1508.3121899937423,1505.145900247348,1247.5901998696663,1498.8004643341301,1410.9110800473541,1492.4378395459617,1404.6248162898355,1486.0579693454965,1482.8615494975766,{"$f":"JI283-JI285+JI284","v":1395.1633123528509},1572.077488732949,1481.3210178013351,1565.5501545366933,1562.2798746216549,1296.9203778137635,1555.7260529292953,1465.1700433886899,1549.1545003121832,1458.6789175453951,1542.565158475285,1539.2637983305244,1448.9091166473163,1532.6476629469153,1442.3737565929628,1526.0135917772486,1522.6898118552313,1258.8889428910397,1516.0287263974806,1425.9573727973202,1509.3495573958571,1419.3594718653194,1502.6522454114274,1499.2967671732881,573.62564513848247,1551.7729394654771,1460.0579233638664,1544.9906854411502,1541.5926527293714,1361.8143755406304,1534.7827380951221,1443.275494614767,1527.9543072882771,1436.5304285823545,1521.1072994666547,1517.6768101081766,1426.3782540353377,1510.8018222534274,1419.5869989438042,1503.9081044136556,1500.4542025272681,1234.104578096727,1493.5322742681701,1402.5274315442693,1486.5914618103398,1395.6708720516654,1479.6317031178592,1476.1446994923967,1385.3507700428622,1469.1564046902386,1378.4471033940308,1462.1490076818463,1458.6381262510458,1193.923259515374,1451.6019582264744,1361.1048886769604,1444.5465307561853,1354.1346197338644,1437.4717805870632,1433.9271396677532,1343.6432527870902,1426.8232864017746,1336.6249405688941,1419.699951405054,{"$f":"LU283-LU285+LU284","v":1416.1309582738359},1153.0694966351671,1408.9782806646135,1318.9944617349065,1401.8059609999209,1311.9082238518745,1394.6139347855178,1391.0105115105389,1301.2421889769594,1383.7888040870403,1294.1069533238301,1376.5472279614505,1372.9189687594226,1197.4485220032625,1365.6474672093591,1276.1824833151436,1358.3559334865913,1268.9779726482816,1351.0443018313663,1347.3809286708474,1258.1338000529113,1340.0390263505678,1250.8793183835178,1332.6768607636413,1328.9881584694103,1069.290913755437,1321.595473209949,1232.6550177159788,1314.1823580055134,1225.3298851948221,1306.7487458059632,1303.0242323203956,1214.3040369710261,1295.5597484331538,1206.9279411090329,1288.0745989722664,1284.324253468244,1026.3385699533474,1276.8079784258935,1188.397855661502,1269.2708678608051,1180.9497060997319,1261.7128534070898,1257.9259857970301,1169.7385748845227,1250.3364868389635,1162.2384501620591,1242.7259121056277,1238.9126997240755,982.65872380949077,1231.2703816102839,1143.3965089222847,1223.606814437082,1135.8229001109394,1215.9219284969658,1212.0714691439034,1124.4228077206108,1204.3544738569435,1116.7961920640864,1196.6159845432949,1192.7386576034314,1021.7765956110961,1184.96779498657,1097.6362048302353,{"$f":"OG283-OG285+OG284","v":1177.1752616582735},1089.9346466130737,1169.3609865430581,1165.445673541235,1078.341842650605,1157.5986519744738,1070.586225648547,1149.7297099215812,1145.786996257606,893.05845156618761,1137.8850386166796,1051.101880685489,1129.9609803374333,1043.2698340161842,1122.0147489495112,1118.0332956285383,1031.4804944512516,1110.0536681811336,1023.5933164037933,1102.0516854187999,1098.0422878986101,847.10827366431477,1090.0066346583644,1003.778178053276,289.78238230687475,1049.8119645352508,1129.644587267956,1125.5737355095989,1037.7584754582267,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NOL Calculation"]
[null,null,"Less: NOL Used",null,null,null,null,null,null,null,null,{"$f":"MIN(L290,MAX(L286,0))","v":0},{"$f":"MIN(M290,MAX(M286,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BY290,MAX(BY286,0))","v":0},147.49627674028977,56.940582605672851,145.72315795673191,248.14147536319879,0,244.17670880141321,163.89784399506419,255.75357506264001,162.22437089200767,253.31477634191739,251.32799132059415,156.71849053658443,286.44421922205953,197.30321900906043,284.47088988233537,383.24199227549701,107.4955956950725,379.19717923258401,302.85688086809205,392.97401449907949,301.00550483177625,390.32464403155518,388.29508867332015,295.28194476833056,561.92679033854722,469.98641483269927,559.88726242031066,660.22465903923626,470.0066035534436,656.05651400093006,577.92933182287288,670.8327830006823,576.00855541651265,667.83027643924538,665.72726235512619,569.81936405534179,680.30080040158327,585.5027272661971,678.14351097707902,780.11680472675403,487.1066626074105,775.77412814506636,695.78367047038489,791.52529783621503,693.56080614341136,788.15909077225501,785.98058122908412,687.12301764931817,801.61151101921905,703.90148090659204,799.1206858830086,796.8996839809696,505.26133711389787,792.37305501967069,702.32835193106473,792.88511798319007,693.80306521761497,787.33210622706576,784.55025103352102,685.5806769308266,778.97581261159678,680.08136953513406,773.3870308269162,{"$f":"MIN(EK290,MAX(EK286,0))","v":770.58724639410423},479.8494393374736,764.97686080487813,666.27075646421838,759.35201328190135,660.72144991331345,753.71265612758918,750.88752149093318,652.37049094267888,496.36958338412848,406.0674069552179,490.9240310494161,488.195905417083,310.5295004863338,482.72892582524906,392.59875667796547,477.24760248963099,387.18642401951143,471.75188810723563,468.99861944935225,0,515.64833981058075,424.06299530513485,510.08686337515979,507.30065040745927,238.44083170329674,501.71724489642889,410.3078572056707,496.11915973652873,404.78034893220325,490.50634653312869,487.69440174887228,396.46166544147496,482.05940539665886,390.89752539896023,476.40955932627372,473.57905235719596,206.08137394693318,467.90683988534698,376.92259326634172,462.2196550312529,371.30665977473615,456.51744845045602,453.66069654863264,362.85479164963732,447.93586450652316,357.20149593181765,442.19588667493014,439.32020249841577,173.19863412907267,433.55741235613283,343.0023869557827,427.77935135272952,337.29626515471051,421.98596917523361,419.08351687877126,328.70855702114437,413.26705824604193,322.96432819339003,407.43515194137223,404.51339001640514,227.05070090330997,398.6582167396669,308.53657350255804,{"$f":"MIN(GW290,MAX(GW286,0))","v":392.78746826444564},302.73846568016558,386.90109329021749,383.95202978905678,294.01221002203516,378.04211851353062,288.17523574703506,372.11645175819473,369.14769386793574,105.82136549221384,363.19829655489917,65.4973824116895,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(JI290,MAX(JI286,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(LU290,MAX(LU286,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(OG290,MAX(OG286,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,null,{"$f":"L290+L291-L292","v":0},{"$f":"M290+M291-M292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1985.5363602579794,3944.3308211067811,5933.4620497463447,7968.4873036900435,9915.1250991625748,11953.811590844389,13953.53807397138,15985.368411025998,17988.861695902651,20024.471791687425,22061.991468170061,24071.073454983198,25884.12087828893,27668.751489372287,29485.729426298491,31276.757681970241,33010.437407572346,34805.302075168867,36561.358154038971,38349.154673470766,40109.126036467613,41900.852482841809,43694.563599012559,45460.34713359017,47051.309528740021,48614.363892912508,50209.407950792949,51778.145107984448,53261.300461496648,54834.001644372554,56368.277969024974,57933.927117002626,59472.26932588964,61042.000717978561,62613.792944425208,{"$f":"BY290+BY291-BY292","v":64158.173984671084},64010.677707930794,63953.737125325119,63808.013967368388,63559.87249200519,63592.382167885844,63348.205459084427,63184.307615089361,62928.55404002672,62766.329669134713,62513.014892792795,62261.686901472203,62104.968410935617,61818.524191713557,61621.220972704497,61336.75008282216,60953.50809054666,60846.012494851588,60466.815315619002,60163.958434750908,59770.984420251829,59469.978915420055,59079.654271388499,58691.359182715176,58396.077237946847,57834.150447608299,57364.164032775603,56804.276770355289,56144.05211131605,55674.04550776261,55017.988993761683,54440.059661938809,53769.226878938127,53193.218323521614,52525.388047082371,51859.660784727246,51289.841420671903,50609.540620270316,50024.037893004119,49345.894382027043,48565.777577300287,48078.670914692877,47302.896786547812,46607.113116077424,45815.587818241213,45122.027012097802,44333.867921325545,43547.887340096459,42860.764322447139,42059.152811427921,41355.251330521329,40556.130644638317,39759.230960657347,39253.969623543446,38461.596568523775,37759.268216592711,36966.38309860952,36272.580033391903,35485.247927164841,34700.69767613132,34015.116999200494,33236.141186588895,32556.05981705376,31782.672786226842,{"$f":"EK290+EK291-EK292","v":31012.085539832737},30532.236100495262,29767.259239690382,29100.988483226163,28341.63646994426,27680.915020030945,26927.202363903354,26176.314842412419,25523.944351469741,25027.574768085611,24621.507361130392,24130.583330080975,23642.387424663892,23331.857924177559,22849.128998352309,22456.530241674343,21979.282639184712,21592.096215165202,21120.344327057966,20651.345707608612,21119.623079697802,20603.97473988722,20179.911744582085,19669.824881206925,19162.524230799467,18924.083399096169,18422.366154199739,18012.05829699407,17515.939137257541,17111.158788325338,16620.652441792208,16132.958040043335,15736.49637460186,15254.436969205201,14863.539443806239,14387.129884479966,13913.55083212277,13707.469458175836,13239.562618290489,12862.640025024148,12400.420369992895,12029.113710218158,11572.596261767701,11118.935565219068,10756.080773569431,10308.144909062907,9950.9434131310882,9508.7475264561581,9069.4273239577415,8896.2286898286693,8462.6712774725365,8119.6688905167539,7691.8895391640244,7354.593274009314,6932.6073048340804,6513.5237879553088,6184.815230934164,5771.5481726881217,5448.5838444947312,5041.1486925533591,4636.6353025369535,4409.5846016336436,4010.9263848939768,3702.3898113914188,{"$f":"GW290+GW291-GW292","v":3309.6023431269732},3006.8638774468077,2619.9627841565903,2236.0107543675335,1941.9985443454984,1563.9564258319679,1275.7811900849329,903.66473832673819,534.5170444588025,428.69567896658867,65.4973824116895,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI290+JI291-JI292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU290+LU291-LU292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG290+OG291-OG292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Taxes After NOL",null,null,null,{"$f":"G287","v":0.40200000000000002},null,null,null,null,{"$f":"$G$296*L295","v":0},{"$f":"$G$296*M295","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$296*BY295","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$296*EK295","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$296*GW295","v":0},0,0,0,0,0,0,0,0,0,0,83.622792314295666,143.60767152039602,107.58418544722241,141.20322082327593,139.99858625901697,104.01942477287042,653.46137328028374,617.51182237618946,651.04081263288401,649.82810321437171,544.54163790451412,647.39781286325285,611.52250257428818,644.96100934361471,609.11548138393186,642.51767121507942,641.29354495333712,605.49278322098417,638.84036455848161,603.06950903499933,636.38059564888226,635.14823372727017,530.43855994336366,632.67854136439257,596.98266974433295,630.20220614251173,594.5364158632957,627.71920620036815,626.47520010816129,590.85462640028732,623.98216194050428,588.39179589296577,621.48240408854076,620.22999837418649,550.39417385484535,617.72011951600234,582.20549529979326,615.20346556243248,579.71922758581729,612.68001422306099,611.41573254817013,575.97717035144626,608.8820431772541,573.47399602460439,606.34150037748441,605.06865189943392,501.53126034760589,602.5177866623203,567.18625417903638,599.96001149747667,564.65917614851389,597.39530367688963,596.11034289802581,{"$f":"$G$296*JI295","v":560.85565156584607},631.97515047064553,595.49104915613668,629.35116212375078,628.03650959790536,521.36199188113289,625.40187327757678,588.99835744225334,622.76010912549771,586.3889248532488,620.11119370706456,618.78404692887091,582.46146489222122,616.12436050465999,579.83425015037108,613.45746389445401,612.12130436580298,506.07335504219799,609.44354801178724,573.23486386452271,606.7585220731346,570.5825076898584,604.06620265539391,602.71730040366185,230.59750934566998,623.81272166512179,586.94328519227429,621.08625554734238,619.72024639720735,547.44937896733347,616.98266071423916,580.19674883513642,614.23763152988738,577.48523229010652,611.48513438559519,610.10607766348699,573.40405812220581,607.34233254587787,570.67397357540938,604.5710579742896,603.18258941596184,496.11004039488427,600.39997425580441,563.81602748079627,597.6097676477566,561.05969056476954,594.81194465337944,593.41016919594358,556.91100955723061,590.6008746854759,554.13573556440042,587.78390108810231,586.37252675292041,479.95715032518035,583.54398720704273,547.16416524813815,580.70770536398652,544.3621171330135,577.86365579599942,576.43871014643685,540.14458762041033,573.58296113351344,537.32322610869551,570.71938046483172,{"$f":"$G$296*LU295","v":569.28464522608203},463.53393764733721,566.40926882717463,530.23577361743241,563.52599632196825,527.38710598845353,560.63480178377824,559.18622562723669,523.09935996873764,556.28309924299026,520.23099523617975,553.37198564050311,551.91342544128793,481.37430584531154,548.99028181816243,513.02535829268777,546.05908526160977,510.12914500460926,543.1198093362093,541.64713332568067,505.76978762127038,538.69568859292826,502.85348599017419,535.73609802698388,534.25323970470299,429.85494732968573,531.28138023039958,495.5273171218235,528.30130791821637,492.58261384831849,525.31299581399719,523.81574139279905,488.15022286235251,520.81501887012791,485.18503232583123,517.80598878685112,516.29834989423409,412.58810512124569,513.27680732720921,477.73593797592383,510.24688888004368,474.74178185209223,507.20856706965014,505.68624629040613,470.23490710357817,502.63526770926336,467.21985696514776,499.57581666646234,498.04290528907842,395.02880697141529,494.97069340733418,459.64539658675847,491.88993940370699,456.60080584459763,488.80061525578031,487.25273059584919,452.01796870368554,484.15049849049132,448.95206920976278,481.03962578640454,479.48094035657948,410.75419143566069,476.35705358460115,441.24975434175462,{"$f":"$G$296*OG295","v":473.22445518662596},438.15372793845563,470.08311659030937,468.50916076357652,433.49342074554323,465.35465809373852,430.37566271071591,462.19134338847567,460.60637249555765,359.00949752960742,457.42978552390525,422.54295603556665,454.24431409564824,419.39447327450608,451.0499290777035,449.44938484267243,414.65515876940316,446.24157460881577,411.48451319432496,443.02477753835763,441.41299973524127,340.53752601305456,438.18266713266252,403.51882757741697,116.49251768736366,422.02440974317085,454.11712408171832,452.48064167485882,417.17890713420718,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net Profits",null,null,null,null,null,null,null,null,{"$f":"L286-L296","v":0},{"$f":"M286-M296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1985.5363602579794,-1958.7944608488017,-1989.1312286395637,-2035.025253943699,-1946.6377954725319,-2038.6864916818138,-1999.7264831269918,-2031.8303370546178,-2003.4932848766532,-2035.6100957847739,-2037.5196764826369,-2009.0819868131368,-1813.0474233057319,-1784.630611083358,-1816.9779369262023,-1791.02825567175,-1733.6797256021068,-1794.8646675965192,-1756.0560788701055,-1787.7965194317967,-1759.9713629968473,-1791.7264463741956,-1793.711116170748,-1765.7835345776141,-1590.9623951498543,-1563.0543641724885,-1595.0440578804405,-1568.7371571914994,-1483.1553535122005,-1572.7011828759032,-1534.2763246524207,-1565.649147977653,-1538.342208887015,-1569.731392088918,-1571.7922264466456,{"$f":"BY286-BY296","v":-1544.3810402458796},147.49627674028977,56.940582605672851,145.72315795673191,248.14147536319879,-32.509675880655124,244.17670880141321,163.89784399506419,255.75357506264001,162.22437089200767,253.31477634191739,251.32799132059415,156.71849053658443,286.44421922205953,197.30321900906043,284.47088988233537,383.24199227549701,107.4955956950725,379.19717923258401,302.85688086809205,392.97401449907949,301.00550483177625,390.32464403155518,388.29508867332015,295.28194476833056,561.92679033854722,469.98641483269927,559.88726242031066,660.22465903923626,470.0066035534436,656.05651400093006,577.92933182287288,670.8327830006823,576.00855541651265,667.83027643924538,665.72726235512619,569.81936405534179,680.30080040158327,585.5027272661971,678.14351097707902,780.11680472675403,487.1066626074105,775.77412814506636,695.78367047038489,791.52529783621503,693.56080614341136,788.15909077225501,785.98058122908412,687.12301764931817,801.61151101921905,703.90148090659204,799.1206858830086,796.8996839809696,505.26133711389787,792.37305501967069,702.32835193106473,792.88511798319007,693.80306521761497,787.33210622706576,784.55025103352102,685.5806769308266,778.97581261159678,680.08136953513406,773.3870308269162,{"$f":"EK286-EK296","v":770.58724639410423},479.8494393374736,764.97686080487813,666.27075646421838,759.35201328190135,660.72144991331345,753.71265612758918,750.88752149093318,652.37049094267888,496.36958338412848,406.0674069552179,490.9240310494161,488.195905417083,310.5295004863338,482.72892582524906,392.59875667796547,477.24760248963099,387.18642401951143,471.75188810723563,468.99861944935225,-468.27737208919092,515.64833981058075,424.06299530513485,510.08686337515979,507.30065040745927,238.44083170329674,501.71724489642889,410.3078572056707,496.11915973652873,404.78034893220325,490.50634653312869,487.69440174887228,396.46166544147496,482.05940539665886,390.89752539896023,476.40955932627372,473.57905235719596,206.08137394693318,467.90683988534698,376.92259326634172,462.2196550312529,371.30665977473615,456.51744845045602,453.66069654863264,362.85479164963732,447.93586450652316,357.20149593181765,442.19588667493014,439.32020249841577,173.19863412907267,433.55741235613283,343.0023869557827,427.77935135272952,337.29626515471051,421.98596917523361,419.08351687877126,328.70855702114437,413.26705824604193,322.96432819339003,407.43515194137223,404.51339001640514,227.05070090330997,398.6582167396669,308.53657350255804,{"$f":"GW286-GW296","v":392.78746826444564},302.73846568016558,386.90109329021749,383.95202978905678,294.01221002203516,378.04211851353062,288.17523574703506,372.11645175819473,369.14769386793574,105.82136549221384,363.19829655489917,189.89148640161187,213.62534221193238,160.03816641153981,210.0485722694502,208.25660344003023,154.73536321934455,972.06443089952643,918.58723826109758,968.46369640414093,966.65971572685123,810.03955091268517,963.04450769210246,909.67775258563256,959.41961091413327,906.09715887460493,955.78499349904837,953.96402955745168,900.70817006504603,950.31477115913424,897.10339901226257,946.655711935402,944.82249693758092,789.06034538838674,941.14867595996691,888.04884703261473,937.46497331647254,884.40989225435521,933.77135648711476,931.92082006139412,878.93300146112392,928.21227074731723,875.26938792038186,924.49372548494352,922.6306940989142,818.74556210248124,918.89709321037162,866.06688106785168,915.15341394610596,862.36840322467344,911.39962314773754,909.51892553185507,856.8018603735444,905.74990502487037,853.07823289232181,901.97068961625791,900.07724834791406,746.05893952206043,896.28267767180978,843.72482586831768,892.47782804848498,839.96564014132161,888.66266566860691,886.75120659955076,{"$f":"JI286-JI296","v":834.30766078700481},940.10233826230342,885.82996864519839,936.19899241294252,934.24336502374956,775.55838593263059,930.32417965171851,876.17168594643658,926.39439118668554,872.28999269214626,922.45396476822043,920.47975140165352,866.44765175509508,916.52330244225527,862.53950644259169,912.55612788279461,910.56850748942827,752.81558784884169,906.58517838569333,852.7225089327975,902.59103532272252,848.77696417546099,898.58604275603352,896.57946676962626,343.02813579281246,927.96021780035528,873.11463817159211,923.90442989380779,921.87240633216402,814.36499657329693,917.80007738088295,863.07874577963059,913.71667575838967,859.04519629224797,909.62216508105951,907.57073244468961,852.97419591313189,903.45948970754955,848.91302536839487,899.33704643936596,897.27161311130624,737.99453770184277,893.1323000123657,838.71140406347308,888.98169416258315,834.61118148689582,884.81975846447972,882.73453029645316,828.43976048563161,878.55553000476266,824.3113678296304,874.36510659374403,872.26559949812543,713.96610919019361,868.05797101943165,813.94072342882225,863.83882539219883,809.77250260085088,859.6081247910638,857.48842952131633,803.49866516667987,853.24032526826113,799.30171446019858,848.98057094022226,{"$f":"LU286-LU296","v":846.84631304775382},689.53555898782986,842.56901183743889,788.75868811747409,838.27996467795265,784.52111786342095,833.97913300173957,831.8242858833022,778.14282900822172,827.50570484405,773.87595808765036,823.1752423209474,821.00554331813464,716.07421615795101,816.65718539119666,763.15712502245583,812.29684822498155,758.84882764367239,807.92449249515698,805.73379534516675,752.36401243164096,801.34333775763957,748.02583239334353,796.94076273665746,794.73491876470734,639.4359664257513,790.3140929795494,737.12770059415539,785.88105008729701,732.74727134650357,781.43574999196596,779.20849092759659,726.1538141086736,774.74472956302588,721.74290878320164,770.26861018541524,768.02590357400993,613.75046483210167,763.53117109868424,710.66191768557815,759.0239789807614,706.20792424763965,754.50428633743968,752.23973950662389,699.50366778094451,747.70121912970012,695.0185931969113,743.1500954391654,740.86979443499717,587.62991683807547,736.29968820294971,683.75111233552627,731.716875033375,679.22209426634174,727.12131324118559,724.81873854805417,672.40483901692528,720.20397536645214,667.84412285432359,715.57635875689039,713.25771724685194,611.02240417543544,708.61074140196888,656.3864504884807,{"$f":"OG286-OG296","v":703.95080647164752},651.78091867461808,699.27786995274869,696.93651277765844,644.84842190506174,692.24399388073527,640.21056293783113,687.53836653310555,685.1806237620483,534.0489540365802,680.45525309277434,628.55892464992235,675.71666624178511,623.87536074167815,670.96481987180766,668.5839107858659,616.8253356818484,663.81209357231785,612.10880320946831,659.02690788044231,656.62928816336876,506.57074765126021,651.82396752570185,600.25935047585904,173.28986461951109,627.78755479207996,675.5274631862377,673.0930938347401,620.57956832401953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"EBITDA",null,null,null,null,null,null,null,null,null,{"$f":"L280","v":0},{"$f":"M280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,492.49421019018064,518.57899636864431,487.56283043099393,441.01468761979595,528.78627360498695,436.04804869433656,463.720753987835,431.06883415410812,458.81165697091137,426.07700249148093,423.57634223139848,451.42454365592721,418.56550676427923,446.48409599490515,413.54194981679393,438.92376684084866,495.68280794571547,433.86058654480212,461.04643453323888,428.78458374832553,456.0418636605209,423.6957161300561,421.14644474986835,448.51107865086396,416.0382002464894,443.47454140420541,410.9169845174556,436.68268010568909,521.7013562670395,431.52108121565561,458.2138540772562,426.34640809584835,453.11195188308193,421.15861759519885,418.55978980415966,{"$f":"BY280","v":445.43469993357849},1949.4436875969986,1857.1628928199398,1944.2229139403357,2045.4531278449394,1764.118312886475,2040.1911966417438,1944.7340783580225,2034.9159345406197,1939.5329512448207,2029.6272975445136,2026.977949672822,1931.7063827346992,1885.070752169243,1794.3418280614969,1879.8763043290082,1977.5946444301831,1701.2187140312981,1972.3597003494942,1878.5618672519126,1967.1113853375336,1873.385007179545,1961.8496552618017,1959.2137457445251,1865.5947550693336,1953.9318100117612,1860.3845482333777,1948.6363482573279,2048.1850007976036,1857.3588729921248,2042.8482656337965,1946.1745500366442,2037.4978968636506,1940.8969736532672,2032.1338494887859,2029.4466822227291,1932.9551564945282,2024.0620322497189,1927.6435779801018,2018.6635905370658,2120.0768360284724,1826.4811523274229,2114.6363288189027,2015.0327968583074,2109.1819201704402,2009.6525430665552,2103.7135642018084,2100.9741415938897,2001.5562095767618,2095.4847782922543,1996.1412854131395,2089.9813523157482,2087.2243513291151,1795.0505606279248,2081.6997442862958,1982.5428504406373,2076.1609582771243,1977.0789055115492,2070.607946521,2067.8260913274553,1968.8565172247609,2062.251652905531,1963.3572098290683,2056.6628711208505,{"$f":"EK280","v":2053.8630866880385},1763.1252796314079,2048.2527010988124,1949.5465967581526,2042.6278535758356,1943.9972902072477,2036.9884964215235,2034.1633617848674,1935.6463312366132,1779.6454236780628,1689.3432472491522,1774.1998713433504,1771.4717457110173,1593.8053407802681,1766.0047661191834,1675.8745969718998,1760.5234427835653,1670.4622643134458,1755.02772840117,1752.2744597432866,814.9984682047434,1798.924180104515,1707.3388355990692,1793.3627036690941,1790.5764907013936,1521.7166719972311,1784.9930851903632,1693.583697499605,1779.3950000304631,1688.0561892261376,1773.782186827063,1770.9702420428066,1679.7375057354093,1765.3352456905932,1674.1733656928945,1759.685399620208,1756.8548926511303,1489.3572142408675,1751.1826801792813,1660.198433560276,1745.4954953251872,1654.5825000686705,1739.7932887443903,1736.936536842567,1646.1306319435716,1731.2117048004575,1640.477336225752,1725.4717269688645,1722.5960427923501,1456.474474423007,1716.8332526500672,1626.278227249717,1711.0551916466638,1620.5721054486448,1705.2618094691679,1702.3593571727056,1611.9843973150787,1696.5428985399762,1606.2401684873244,1690.7109922353065,1687.7892303103395,1510.3265411972443,1681.9340570336012,1591.8124137964924,{"$f":"GW280","v":1676.06330855838},1586.0143059740999,1670.1769335841518,1667.2278700829911,1577.2880503159695,1661.3179588074649,1571.4510760409694,1655.3922920521291,1652.4235341618701,1389.0972057861482,1646.4741368488335,1556.7901190098419,1640.5088540262627,1550.8981921526965,1634.5276333866605,1631.5310299929815,1542.0306282861493,1625.5258041798102,1536.099060637287,1619.5045090370249,1616.4878189412229,1354.5811888171993,1610.4423205553553,1521.2002551599207,1604.380620257748,1515.2126402585368,1598.3026647141278,1595.2575745107888,1506.2009532860302,1589.1551357176158,1500.1729080472619,1583.0363075842843,1579.9707306648511,1319.4989053317504,1573.8272173243595,1485.0315167769477,1567.6671794589843,1478.9463081176509,1561.4905626874829,1558.3960201695554,1469.7876278614112,1552.1944326878215,1463.6611838133476,1545.9761295734843,1542.8606924731007,1369.1397359573266,1536.617212726374,1448.2723763676449,1530.3568795085384,1442.0876308104907,1524.0796373707985,1520.9346580800252,1432.7790307249907,1514.6319482021245,1426.5522289169262,1508.3121899937423,1505.145900247348,1247.5901998696663,1498.8004643341301,1410.9110800473541,1492.4378395459617,1404.6248162898355,1486.0579693454965,1482.8615494975766,{"$f":"JI280","v":1395.1633123528509},1572.077488732949,1481.3210178013351,1565.5501545366933,1562.2798746216549,1296.9203778137635,1555.7260529292953,1465.1700433886899,1549.1545003121832,1458.6789175453951,1542.565158475285,1539.2637983305244,1448.9091166473163,1532.6476629469153,1442.3737565929628,1526.0135917772486,1522.6898118552313,1258.8889428910397,1516.0287263974806,1425.9573727973202,1509.3495573958571,1419.3594718653194,1502.6522454114274,1499.2967671732881,573.62564513848247,1551.7729394654771,1460.0579233638664,1544.9906854411502,1541.5926527293714,1361.8143755406304,1534.7827380951221,1443.275494614767,1527.9543072882771,1436.5304285823545,1521.1072994666547,1517.6768101081766,1426.3782540353377,1510.8018222534274,1419.5869989438042,1503.9081044136556,1500.4542025272681,1234.104578096727,1493.5322742681701,1402.5274315442693,1486.5914618103398,1395.6708720516654,1479.6317031178592,1476.1446994923967,1385.3507700428622,1469.1564046902386,1378.4471033940308,1462.1490076818463,1458.6381262510458,1193.923259515374,1451.6019582264744,1361.1048886769604,1444.5465307561853,1354.1346197338644,1437.4717805870632,1433.9271396677532,1343.6432527870902,1426.8232864017746,1336.6249405688941,1419.699951405054,{"$f":"LU280","v":1416.1309582738359},1153.0694966351671,1408.9782806646135,1318.9944617349065,1401.8059609999209,1311.9082238518745,1394.6139347855178,1391.0105115105389,1301.2421889769594,1383.7888040870403,1294.1069533238301,1376.5472279614505,1372.9189687594226,1197.4485220032625,1365.6474672093591,1276.1824833151436,1358.3559334865913,1268.9779726482816,1351.0443018313663,1347.3809286708474,1258.1338000529113,1340.0390263505678,1250.8793183835178,1332.6768607636413,1328.9881584694103,1069.290913755437,1321.595473209949,1232.6550177159788,1314.1823580055134,1225.3298851948221,1306.7487458059632,1303.0242323203956,1214.3040369710261,1295.5597484331538,1206.9279411090329,1288.0745989722664,1284.324253468244,1026.3385699533474,1276.8079784258935,1188.397855661502,1269.2708678608051,1180.9497060997319,1261.7128534070898,1257.9259857970301,1169.7385748845227,1250.3364868389635,1162.2384501620591,1242.7259121056277,1238.9126997240755,982.65872380949077,1231.2703816102839,1143.3965089222847,1223.606814437082,1135.8229001109394,1215.9219284969658,1212.0714691439034,1124.4228077206108,1204.3544738569435,1116.7961920640864,1196.6159845432949,1192.7386576034314,1021.7765956110961,1184.96779498657,1097.6362048302353,{"$f":"OG280","v":1177.1752616582735},1089.9346466130737,1169.3609865430581,1165.445673541235,1078.341842650605,1157.5986519744738,1070.586225648547,1149.7297099215812,1145.786996257606,893.05845156618761,1137.8850386166796,1051.101880685489,1129.9609803374333,1043.2698340161842,1122.0147489495112,1118.0332956285383,1031.4804944512516,1110.0536681811336,1023.5933164037933,1102.0516854187999,1098.0422878986101,847.10827366431477,1090.0066346583644,1003.778178053276,289.78238230687475,1049.8119645352508,1129.644587267956,1125.5737355095989,1037.7584754582267,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less  Working Capital Changes"]
[null,"Less: Interest on Defaulted Debt",null,null,null,null,null,null,null,null,null,{"$f":"L248*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX248*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ248*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV248*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH248*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT248*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF248*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash Available for Debt Service",null,null,null,null,null,null,null,null,{"$f":"L300-L301-L302+L303","v":0},{"$f":"M300-M301-M302+M303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,496.86921019018064,523.61110959935831,493.27434180859632,447.38031650446106,535.76777497562796,443.71907876634617,468.095753987835,435.9919000602091,464.32895223817366,432.21214133005276,430.3025606321898,458.7402503016898,422.86759009761255,451.2844023199865,418.93707647714194,444.88675773159429,502.2352878012374,441.05034580682508,465.27560119990557,433.53516063821434,461.3603170731638,429.60523369581551,427.62056389926317,455.54814549239705,420.1944502464894,448.10248122385525,416.11278751590311,442.41968820484431,528.00149188414321,438.45566252044051,462.29718741058952,430.92436408535718,458.23130317599521,426.84211997409216,424.7812856163647,{"$f":"BY300-BY301-BY302+BY303","v":452.19247181713047},1953.4541042636654,1862.8984101290484,1951.6809854801074,2054.0993028865742,1773.4481516427204,2050.1345363247888,1949.1841119921037,2041.0398430596795,1947.5106388890472,2038.6010443389569,2036.6142593176337,1942.004758533624,1889.3903955612448,1800.2493953482456,1887.4170662215206,1986.1881686146821,1710.4417720342576,1982.1433555717692,1882.771990415313,1972.8891240463004,1880.9206143789972,1970.2397535787761,1968.2101982205411,1875.1970543155514,1958.0000412658876,1866.0596657600397,1955.9605133476512,2056.2979099665768,1866.079854480784,2052.1297649282706,1950.16823619771,2043.0716873755193,1948.2474597913497,2040.0691808140823,2037.9661667299631,1942.0582684301789,2027.9090288038976,1933.1109556685115,2025.7517393793933,2127.7250331290684,1834.7148910097249,2123.3823565473808,2018.8019710546528,2114.5435984204828,2016.5791067276791,2111.177391356523,2108.998881813352,2010.1413182335862,2099.1026925899309,2001.3926624773039,2096.6118674537206,2094.3908655516816,1802.7525186846099,2089.8642365903825,1985.604192224999,2076.1609582771243,1977.0789055115492,2070.607946521,2067.8260913274553,1968.8565172247609,2062.251652905531,1963.3572098290683,2056.6628711208505,{"$f":"EK300-EK301-EK302+EK303","v":2053.8630866880385},1763.1252796314079,2048.2527010988124,1949.5465967581526,2042.6278535758356,1943.9972902072477,2036.9884964215235,2034.1633617848674,1935.6463312366132,1779.6454236780628,1689.3432472491522,1774.1998713433504,1771.4717457110173,1593.8053407802681,1766.0047661191834,1675.8745969718998,1760.5234427835653,1670.4622643134458,1755.02772840117,1752.2744597432866,814.9984682047434,1798.924180104515,1707.3388355990692,1793.3627036690941,1790.5764907013936,1521.7166719972311,1784.9930851903632,1693.583697499605,1779.3950000304631,1688.0561892261376,1773.782186827063,1770.9702420428066,1679.7375057354093,1765.3352456905932,1674.1733656928945,1759.685399620208,1756.8548926511303,1489.3572142408675,1751.1826801792813,1660.198433560276,1745.4954953251872,1654.5825000686705,1739.7932887443903,1736.936536842567,1646.1306319435716,1731.2117048004575,1640.477336225752,1725.4717269688645,1722.5960427923501,1456.474474423007,1716.8332526500672,1626.278227249717,1711.0551916466638,1620.5721054486448,1705.2618094691679,1702.3593571727056,1611.9843973150787,1696.5428985399762,1606.2401684873244,1690.7109922353065,1687.7892303103395,1510.3265411972443,1681.9340570336012,1591.8124137964924,{"$f":"GW300-GW301-GW302+GW303","v":1676.06330855838},1586.0143059740999,1670.1769335841518,1667.2278700829911,1577.2880503159695,1661.3179588074649,1571.4510760409694,1655.3922920521291,1652.4235341618701,1389.0972057861482,1646.4741368488335,1473.1673266955463,1496.9011825058667,1443.3140067054742,1493.3244125633846,1491.5324437339646,1438.0112035132788,972.06443089952643,918.58723826109758,968.46369640414093,966.65971572685123,810.03955091268517,963.04450769210246,909.67775258563256,959.41961091413327,906.09715887460493,955.78499349904837,953.96402955745168,900.70817006504603,950.31477115913424,897.10339901226257,946.655711935402,944.82249693758092,789.06034538838674,941.14867595996691,888.04884703261473,937.46497331647254,884.40989225435521,933.77135648711476,931.92082006139412,878.93300146112392,928.21227074731723,875.26938792038186,924.49372548494352,922.6306940989142,818.74556210248124,918.89709321037162,866.06688106785168,915.15341394610596,862.36840322467344,911.39962314773754,909.51892553185507,856.8018603735444,905.74990502487037,853.07823289232181,901.97068961625791,900.07724834791406,746.05893952206043,896.28267767180978,843.72482586831768,892.47782804848498,839.96564014132161,888.66266566860691,886.75120659955076,{"$f":"JI300-JI301-JI302+JI303","v":834.30766078700481},940.10233826230342,885.82996864519839,936.19899241294252,934.24336502374956,775.55838593263059,930.32417965171851,876.17168594643658,926.39439118668554,872.28999269214626,922.45396476822043,920.47975140165352,866.44765175509508,916.52330244225527,862.53950644259169,912.55612788279461,910.56850748942827,752.81558784884169,906.58517838569333,852.7225089327975,902.59103532272252,848.77696417546099,898.58604275603352,896.57946676962626,343.02813579281246,927.96021780035528,873.11463817159211,923.90442989380779,921.87240633216402,814.36499657329693,917.80007738088295,863.07874577963059,913.71667575838967,859.04519629224797,909.62216508105951,907.57073244468961,852.97419591313189,903.45948970754955,848.91302536839487,899.33704643936596,897.27161311130624,737.99453770184277,893.1323000123657,838.71140406347308,888.98169416258315,834.61118148689582,884.81975846447972,882.73453029645316,828.43976048563161,878.55553000476266,824.3113678296304,874.36510659374403,872.26559949812543,713.96610919019361,868.05797101943165,813.94072342882225,863.83882539219883,809.77250260085088,859.6081247910638,857.48842952131633,803.49866516667987,853.24032526826113,799.30171446019858,848.98057094022226,{"$f":"LU300-LU301-LU302+LU303","v":846.84631304775382},689.53555898782986,842.56901183743889,788.75868811747409,838.27996467795265,784.52111786342095,833.97913300173957,831.8242858833022,778.14282900822172,827.50570484405,773.87595808765036,823.1752423209474,821.00554331813464,716.07421615795101,816.65718539119666,763.15712502245583,812.29684822498155,758.84882764367239,807.92449249515698,805.73379534516675,752.36401243164096,801.34333775763957,748.02583239334353,796.94076273665746,794.73491876470734,639.4359664257513,790.3140929795494,737.12770059415539,785.88105008729701,732.74727134650357,781.43574999196596,779.20849092759659,726.1538141086736,774.74472956302588,721.74290878320164,770.26861018541524,768.02590357400993,613.75046483210167,763.53117109868424,710.66191768557815,759.0239789807614,706.20792424763965,754.50428633743968,752.23973950662389,699.50366778094451,747.70121912970012,695.0185931969113,743.1500954391654,740.86979443499717,587.62991683807547,736.29968820294971,683.75111233552627,731.716875033375,679.22209426634174,727.12131324118559,724.81873854805417,672.40483901692528,720.20397536645214,667.84412285432359,715.57635875689039,713.25771724685194,611.02240417543544,708.61074140196888,656.3864504884807,{"$f":"OG300-OG301-OG302+OG303","v":703.95080647164752},651.78091867461808,699.27786995274869,696.93651277765844,644.84842190506174,692.24399388073527,640.21056293783113,687.53836653310555,685.1806237620483,534.0489540365802,680.45525309277434,628.55892464992235,675.71666624178511,623.87536074167815,670.96481987180766,668.5839107858659,616.8253356818484,663.81209357231785,612.10880320946831,659.02690788044231,656.62928816336876,506.57074765126021,651.82396752570185,600.25935047585904,173.28986461951109,627.78755479207996,675.5274631862377,673.0930938347401,620.57956832401953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Debt Service Paid",null,null,null,null,null,null,null,null,null,{"$f":"L307","v":0},{"$f":"M307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2940.6218318445704,0,0,0,0,0,2689.6715585501502,0,0,0,0,0,2681.2614602343979,0,0,0,0,0,2672.9450219987593,0,0,0,0,0,2693.2865615956757,0,0,0,0,0,{"$f":"BY307","v":2655.2687320795289},0,0,0,0,0,4724.9999999999991,0,0,0,0,0,4600.9706428419831,0,0,0,0,0,4457.5047894088821,0,0,0,0,0,4319.3183886570969,0,0,0,0,0,4176.7844638004372,0,0,0,0,0,4033.7783844854166,0,0,0,0,0,3885.9943286502803,0,0,0,0,0,3738.4547617420017,0,0,0,0,0,3496.9739540873175,0,0,0,0,0,0,0,0,0,{"$f":"EK307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash After Debt Service Account",null,null,null,null,null,null,null,null,{"$f":"L305-L306+L307-L308","v":0},{"$f":"M305-M306+M307-M308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY305-BY306+BY307-BY308","v":0},0,0,1043.0334998728219,2054.0993028865742,1773.4481516427204,2050.1345363247883,0,0,1336.7639510988474,2038.6010443389569,2036.6142593176337,1942.0047585336242,0,0,1119.5520677221289,1986.1881686146821,1710.4417720342576,1982.1433555717695,0,0,1417.2633401835139,1970.2397535787761,1968.2101982205411,1875.1970543155512,0,0,1603.2357565731413,2056.2979099665768,1866.079854480784,2052.1297649282706,0,0,1907.7089988791622,2040.0691808140823,2037.9661667299631,1942.0582684301789,0,75.025655822128783,2025.7517393793933,2127.7250331290684,1834.7148910097249,2123.3823565473813,0,394.8908077331339,2016.5791067276791,2111.177391356523,2108.998881813352,2010.1413182335859,0,515.20330740656846,2096.6118674537206,2094.3908655516816,1802.7525186846099,2089.864236590382,2073.9222857983477,2076.1609582771243,1977.0789055115492,2070.607946521,2067.8260913274553,1968.8565172247609,2062.251652905531,1963.3572098290683,2056.6628711208505,{"$f":"EK305-EK306+EK307-EK308","v":2053.8630866880385},1763.1252796314079,2048.2527010988124,1949.5465967581526,2042.6278535758356,1943.9972902072477,2036.9884964215235,2034.1633617848674,1935.6463312366132,1779.6454236780628,1689.3432472491522,1774.1998713433504,1771.4717457110173,1593.8053407802681,1766.0047661191834,1675.8745969718998,1760.5234427835653,1670.4622643134458,1755.02772840117,1752.2744597432866,814.9984682047434,1798.924180104515,1707.3388355990692,1793.3627036690941,1790.5764907013936,1521.7166719972311,1784.9930851903632,1693.583697499605,1779.3950000304631,1688.0561892261376,1773.782186827063,1770.9702420428066,1679.7375057354093,1765.3352456905932,1674.1733656928945,1759.685399620208,1756.8548926511303,1489.3572142408675,1751.1826801792813,1660.198433560276,1745.4954953251872,1654.5825000686705,1739.7932887443903,1736.936536842567,1646.1306319435716,1731.2117048004575,1640.477336225752,1725.4717269688645,1722.5960427923501,1456.474474423007,1716.8332526500672,1626.278227249717,1711.0551916466638,1620.5721054486448,1705.2618094691679,1702.3593571727056,1611.9843973150787,1696.5428985399762,1606.2401684873244,1690.7109922353065,1687.7892303103395,1510.3265411972443,1681.9340570336012,1591.8124137964924,{"$f":"GW305-GW306+GW307-GW308","v":1676.06330855838},1586.0143059740999,1670.1769335841518,1667.2278700829911,1577.2880503159695,1661.3179588074649,1571.4510760409694,1655.3922920521291,1652.4235341618701,1389.0972057861482,1646.4741368488335,1473.1673266955463,1496.9011825058667,1443.3140067054742,1493.3244125633846,1491.5324437339646,1438.0112035132788,972.06443089952643,918.58723826109758,968.46369640414093,966.65971572685123,810.03955091268517,963.04450769210246,909.67775258563256,959.41961091413327,906.09715887460493,955.78499349904837,953.96402955745168,900.70817006504603,950.31477115913424,897.10339901226257,946.655711935402,944.82249693758092,789.06034538838674,941.14867595996691,888.04884703261473,937.46497331647254,884.40989225435521,933.77135648711476,931.92082006139412,878.93300146112392,928.21227074731723,875.26938792038186,924.49372548494352,922.6306940989142,818.74556210248124,918.89709321037162,866.06688106785168,915.15341394610596,862.36840322467344,911.39962314773754,909.51892553185507,856.8018603735444,905.74990502487037,853.07823289232181,901.97068961625791,900.07724834791406,746.05893952206043,896.28267767180978,843.72482586831768,892.47782804848498,839.96564014132161,888.66266566860691,886.75120659955076,{"$f":"JI305-JI306+JI307-JI308","v":834.30766078700481},940.10233826230342,885.82996864519839,936.19899241294252,934.24336502374956,775.55838593263059,930.32417965171851,876.17168594643658,926.39439118668554,872.28999269214626,922.45396476822043,920.47975140165352,866.44765175509508,916.52330244225527,862.53950644259169,912.55612788279461,910.56850748942827,752.81558784884169,906.58517838569333,852.7225089327975,902.59103532272252,848.77696417546099,898.58604275603352,896.57946676962626,343.02813579281246,927.96021780035528,873.11463817159211,923.90442989380779,921.87240633216402,814.36499657329693,917.80007738088295,863.07874577963059,913.71667575838967,859.04519629224797,909.62216508105951,907.57073244468961,852.97419591313189,903.45948970754955,848.91302536839487,899.33704643936596,897.27161311130624,737.99453770184277,893.1323000123657,838.71140406347308,888.98169416258315,834.61118148689582,884.81975846447972,882.73453029645316,828.43976048563161,878.55553000476266,824.3113678296304,874.36510659374403,872.26559949812543,713.96610919019361,868.05797101943165,813.94072342882225,863.83882539219883,809.77250260085088,859.6081247910638,857.48842952131633,803.49866516667987,853.24032526826113,799.30171446019858,848.98057094022226,{"$f":"LU305-LU306+LU307-LU308","v":846.84631304775382},689.53555898782986,842.56901183743889,788.75868811747409,838.27996467795265,784.52111786342095,833.97913300173957,831.8242858833022,778.14282900822172,827.50570484405,773.87595808765036,823.1752423209474,821.00554331813464,716.07421615795101,816.65718539119666,763.15712502245583,812.29684822498155,758.84882764367239,807.92449249515698,805.73379534516675,752.36401243164096,801.34333775763957,748.02583239334353,796.94076273665746,794.73491876470734,639.4359664257513,790.3140929795494,737.12770059415539,785.88105008729701,732.74727134650357,781.43574999196596,779.20849092759659,726.1538141086736,774.74472956302588,721.74290878320164,770.26861018541524,768.02590357400993,613.75046483210167,763.53117109868424,710.66191768557815,759.0239789807614,706.20792424763965,754.50428633743968,752.23973950662389,699.50366778094451,747.70121912970012,695.0185931969113,743.1500954391654,740.86979443499717,587.62991683807547,736.29968820294971,683.75111233552627,731.716875033375,679.22209426634174,727.12131324118559,724.81873854805417,672.40483901692528,720.20397536645214,667.84412285432359,715.57635875689039,713.25771724685194,611.02240417543544,708.61074140196888,656.3864504884807,{"$f":"OG305-OG306+OG307-OG308","v":703.95080647164752},651.78091867461808,699.27786995274869,696.93651277765844,644.84842190506174,692.24399388073527,640.21056293783113,687.53836653310555,685.1806237620483,534.0489540365802,680.45525309277434,628.55892464992235,675.71666624178511,623.87536074167815,670.96481987180766,668.5839107858659,616.8253356818484,663.81209357231785,612.10880320946831,659.02690788044231,656.62928816336876,506.57074765126021,651.82396752570185,600.25935047585904,173.28986461951109,627.78755479207996,675.5274631862377,673.0930938347401,620.57956832401953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Cash Sweep Paid",null,null,null,null,null,null,null,null,null,{"$f":"L14*L211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX14*BX211","v":0},0,0,0,0,0,0,1461.1742863206348,0,0,0,0,0,2238.6341373240675,0,0,0,0,0,2027.4560300714077,0,0,0,0,0,2201.3569942663798,0,0,0,0,0,2220.2431726008158,0,0,0,0,0,2411.3622334054435,0,0,0,0,0,2401.5826763311484,0,0,0,0,0,2626.508563253421,0,0,0,0,0,2555.72996319905,0,0,0,0,0,0,0,0,{"$f":"EJ14*EJ211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV14*GV211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH14*JH211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT14*LT211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF14*OF211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash After Sweep Account",null,null,null,null,null,null,null,null,{"$f":"L309-L310-L311+L312","v":0},{"$f":"M309-M310-M311+M312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY309-BY310-BY311+BY312","v":0},0,0,730.1234499109753,1437.8695120206021,1241.4137061499043,1435.0941754273517,0,0,935.73476576919325,1427.0207310372698,1425.6299815223438,1359.4033309735369,0,0,783.6864474054903,1390.3317180302774,1197.3092404239803,1387.5003489002388,0,0,992.08433812845976,1379.1678275051434,1377.7471387543787,1312.6379380208859,0,0,1122.2650296011989,1439.4085369766037,1306.2558981365487,1436.4908354497893,0,0,1335.3962992154136,1428.0484265698576,1426.5763167109742,1359.4407879011253,0,52.517959075490154,1418.0262175655753,1489.407523190348,1284.3004237068076,1486.3676495831669,0,276.42356541319373,1411.6053747093754,1477.8241739495661,1476.2992172693464,1407.09892276351,0,360.64231518459792,1467.6283072176043,1466.0736058861771,1261.9267630792269,4645.5941997894315,2073.9222857983477,2076.1609582771243,1977.0789055115492,2070.607946521,2067.8260913274553,1968.8565172247609,2062.251652905531,1963.3572098290683,2056.6628711208505,{"$f":"EK309-EK310-EK311+EK312","v":2053.8630866880385},1763.1252796314079,2048.2527010988124,1949.5465967581526,2042.6278535758356,1943.9972902072477,2036.9884964215235,2034.1633617848674,1935.6463312366132,1779.6454236780628,1689.3432472491522,1774.1998713433504,1771.4717457110173,1593.8053407802681,1766.0047661191834,1675.8745969718998,1760.5234427835653,1670.4622643134458,1755.02772840117,1752.2744597432866,814.9984682047434,1798.924180104515,1707.3388355990692,1793.3627036690941,1790.5764907013936,1521.7166719972311,1784.9930851903632,1693.583697499605,1779.3950000304631,1688.0561892261376,1773.782186827063,1770.9702420428066,1679.7375057354093,1765.3352456905932,1674.1733656928945,1759.685399620208,1756.8548926511303,1489.3572142408675,1751.1826801792813,1660.198433560276,1745.4954953251872,1654.5825000686705,1739.7932887443903,1736.936536842567,1646.1306319435716,1731.2117048004575,1640.477336225752,1725.4717269688645,1722.5960427923501,1456.474474423007,1716.8332526500672,1626.278227249717,1711.0551916466638,1620.5721054486448,1705.2618094691679,1702.3593571727056,1611.9843973150787,1696.5428985399762,1606.2401684873244,1690.7109922353065,1687.7892303103395,1510.3265411972443,1681.9340570336012,1591.8124137964924,{"$f":"GW309-GW310-GW311+GW312","v":1676.06330855838},1586.0143059740999,1670.1769335841518,1667.2278700829911,1577.2880503159695,1661.3179588074649,1571.4510760409694,1655.3922920521291,1652.4235341618701,1389.0972057861482,1646.4741368488335,1473.1673266955463,1496.9011825058667,1443.3140067054742,1493.3244125633846,1491.5324437339646,1438.0112035132788,972.06443089952643,918.58723826109758,968.46369640414093,966.65971572685123,810.03955091268517,963.04450769210246,909.67775258563256,959.41961091413327,906.09715887460493,955.78499349904837,953.96402955745168,900.70817006504603,950.31477115913424,897.10339901226257,946.655711935402,944.82249693758092,789.06034538838674,941.14867595996691,888.04884703261473,937.46497331647254,884.40989225435521,933.77135648711476,931.92082006139412,878.93300146112392,928.21227074731723,875.26938792038186,924.49372548494352,922.6306940989142,818.74556210248124,918.89709321037162,866.06688106785168,915.15341394610596,862.36840322467344,911.39962314773754,909.51892553185507,856.8018603735444,905.74990502487037,853.07823289232181,901.97068961625791,900.07724834791406,746.05893952206043,896.28267767180978,843.72482586831768,892.47782804848498,839.96564014132161,888.66266566860691,886.75120659955076,{"$f":"JI309-JI310-JI311+JI312","v":834.30766078700481},940.10233826230342,885.82996864519839,936.19899241294252,934.24336502374956,775.55838593263059,930.32417965171851,876.17168594643658,926.39439118668554,872.28999269214626,922.45396476822043,920.47975140165352,866.44765175509508,916.52330244225527,862.53950644259169,912.55612788279461,910.56850748942827,752.81558784884169,906.58517838569333,852.7225089327975,902.59103532272252,848.77696417546099,898.58604275603352,896.57946676962626,343.02813579281246,927.96021780035528,873.11463817159211,923.90442989380779,921.87240633216402,814.36499657329693,917.80007738088295,863.07874577963059,913.71667575838967,859.04519629224797,909.62216508105951,907.57073244468961,852.97419591313189,903.45948970754955,848.91302536839487,899.33704643936596,897.27161311130624,737.99453770184277,893.1323000123657,838.71140406347308,888.98169416258315,834.61118148689582,884.81975846447972,882.73453029645316,828.43976048563161,878.55553000476266,824.3113678296304,874.36510659374403,872.26559949812543,713.96610919019361,868.05797101943165,813.94072342882225,863.83882539219883,809.77250260085088,859.6081247910638,857.48842952131633,803.49866516667987,853.24032526826113,799.30171446019858,848.98057094022226,{"$f":"LU309-LU310-LU311+LU312","v":846.84631304775382},689.53555898782986,842.56901183743889,788.75868811747409,838.27996467795265,784.52111786342095,833.97913300173957,831.8242858833022,778.14282900822172,827.50570484405,773.87595808765036,823.1752423209474,821.00554331813464,716.07421615795101,816.65718539119666,763.15712502245583,812.29684822498155,758.84882764367239,807.92449249515698,805.73379534516675,752.36401243164096,801.34333775763957,748.02583239334353,796.94076273665746,794.73491876470734,639.4359664257513,790.3140929795494,737.12770059415539,785.88105008729701,732.74727134650357,781.43574999196596,779.20849092759659,726.1538141086736,774.74472956302588,721.74290878320164,770.26861018541524,768.02590357400993,613.75046483210167,763.53117109868424,710.66191768557815,759.0239789807614,706.20792424763965,754.50428633743968,752.23973950662389,699.50366778094451,747.70121912970012,695.0185931969113,743.1500954391654,740.86979443499717,587.62991683807547,736.29968820294971,683.75111233552627,731.716875033375,679.22209426634174,727.12131324118559,724.81873854805417,672.40483901692528,720.20397536645214,667.84412285432359,715.57635875689039,713.25771724685194,611.02240417543544,708.61074140196888,656.3864504884807,{"$f":"OG309-OG310-OG311+OG312","v":703.95080647164752},651.78091867461808,699.27786995274869,696.93651277765844,644.84842190506174,692.24399388073527,640.21056293783113,687.53836653310555,685.1806237620483,534.0489540365802,680.45525309277434,628.55892464992235,675.71666624178511,623.87536074167815,670.96481987180766,668.5839107858659,616.8253356818484,663.81209357231785,612.10880320946831,659.02690788044231,656.62928816336876,506.57074765126021,651.82396752570185,600.25935047585904,173.28986461951109,627.78755479207996,675.5274631862377,673.0930938347401,620.57956832401953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash Flow After Top-up",null,null,null,null,null,null,null,null,{"$f":"L313-L314","v":0},{"$f":"M313-M314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,87.500000000000909,0,0,0,0,0,87.5,0,0,0,0,0,87.5,0,0,0,0,0,87.5,0,0,0,0,0,87.5,0,0,0,0,{"$f":"BY313-BY314","v":0},87.5,0,730.1234499109753,1437.8695120206021,1241.4137061499043,1435.0941754273517,124.02935715801596,0,935.73476576919325,1427.0207310372698,1425.6299815223438,1359.4033309735369,143.46585343310107,0,783.6864474054903,1390.3317180302774,1197.3092404239803,1387.5003489002388,138.18640075178519,0,992.08433812845976,1379.1678275051434,1377.7471387543787,1312.6379380208859,142.53392485665972,0,1122.2650296011989,1439.4085369766037,1306.2558981365487,1436.4908354497893,143.00607931502054,0,1335.3962992154136,1428.0484265698576,1426.5763167109742,1359.4407879011253,147.78405583513631,52.517959075490154,1418.0262175655753,1489.407523190348,1284.3004237068076,1486.3676495831669,147.53956690827863,276.42356541319373,1411.6053747093754,1477.8241739495661,1476.2992172693464,1407.09892276351,153.16271408133525,360.64231518459792,1467.6283072176043,1466.0736058861771,1261.9267630792269,4645.5941997894315,5659.2143334590146,2076.1609582771243,1977.0789055115492,2070.607946521,2067.8260913274553,1968.8565172247609,2062.251652905531,1963.3572098290683,2056.6628711208505,{"$f":"EK313-EK314","v":2053.8630866880385},1763.1252796314079,2048.2527010988124,1949.5465967581526,2042.6278535758356,1943.9972902072477,2036.9884964215235,2034.1633617848674,1935.6463312366132,1779.6454236780628,1689.3432472491522,1774.1998713433504,1771.4717457110173,1593.8053407802681,1766.0047661191834,1675.8745969718998,1760.5234427835653,1670.4622643134458,1755.02772840117,1752.2744597432866,814.9984682047434,1798.924180104515,1707.3388355990692,1793.3627036690941,1790.5764907013936,1521.7166719972311,1784.9930851903632,1693.583697499605,1779.3950000304631,1688.0561892261376,1773.782186827063,1770.9702420428066,1679.7375057354093,1765.3352456905932,1674.1733656928945,1759.685399620208,1756.8548926511303,1489.3572142408675,1751.1826801792813,1660.198433560276,1745.4954953251872,1654.5825000686705,1739.7932887443903,1736.936536842567,1646.1306319435716,1731.2117048004575,1640.477336225752,1725.4717269688645,1722.5960427923501,1456.474474423007,1716.8332526500672,1626.278227249717,1711.0551916466638,1620.5721054486448,1705.2618094691679,1702.3593571727056,1611.9843973150787,1696.5428985399762,1606.2401684873244,1690.7109922353065,1687.7892303103395,1510.3265411972443,1681.9340570336012,1591.8124137964924,{"$f":"GW313-GW314","v":1676.06330855838},1586.0143059740999,1670.1769335841518,1667.2278700829911,1577.2880503159695,1661.3179588074649,1571.4510760409694,1655.3922920521291,1652.4235341618701,1389.0972057861482,1646.4741368488335,1473.1673266955463,1496.9011825058667,1443.3140067054742,1493.3244125633846,1491.5324437339646,1438.0112035132788,972.06443089952643,918.58723826109758,968.46369640414093,966.65971572685123,810.03955091268517,963.04450769210246,909.67775258563256,959.41961091413327,906.09715887460493,955.78499349904837,953.96402955745168,900.70817006504603,950.31477115913424,897.10339901226257,946.655711935402,944.82249693758092,789.06034538838674,941.14867595996691,888.04884703261473,937.46497331647254,884.40989225435521,933.77135648711476,931.92082006139412,878.93300146112392,928.21227074731723,875.26938792038186,924.49372548494352,922.6306940989142,818.74556210248124,918.89709321037162,866.06688106785168,915.15341394610596,862.36840322467344,911.39962314773754,909.51892553185507,856.8018603735444,905.74990502487037,853.07823289232181,901.97068961625791,900.07724834791406,746.05893952206043,896.28267767180978,843.72482586831768,892.47782804848498,839.96564014132161,888.66266566860691,886.75120659955076,{"$f":"JI313-JI314","v":834.30766078700481},940.10233826230342,885.82996864519839,936.19899241294252,934.24336502374956,775.55838593263059,930.32417965171851,876.17168594643658,926.39439118668554,872.28999269214626,922.45396476822043,920.47975140165352,866.44765175509508,916.52330244225527,862.53950644259169,912.55612788279461,910.56850748942827,752.81558784884169,906.58517838569333,852.7225089327975,902.59103532272252,848.77696417546099,898.58604275603352,896.57946676962626,343.02813579281246,927.96021780035528,873.11463817159211,923.90442989380779,921.87240633216402,814.36499657329693,917.80007738088295,863.07874577963059,913.71667575838967,859.04519629224797,909.62216508105951,907.57073244468961,852.97419591313189,903.45948970754955,848.91302536839487,899.33704643936596,897.27161311130624,737.99453770184277,893.1323000123657,838.71140406347308,888.98169416258315,834.61118148689582,884.81975846447972,882.73453029645316,828.43976048563161,878.55553000476266,824.3113678296304,874.36510659374403,872.26559949812543,713.96610919019361,868.05797101943165,813.94072342882225,863.83882539219883,809.77250260085088,859.6081247910638,857.48842952131633,803.49866516667987,853.24032526826113,799.30171446019858,848.98057094022226,{"$f":"LU313-LU314","v":846.84631304775382},689.53555898782986,842.56901183743889,788.75868811747409,838.27996467795265,784.52111786342095,833.97913300173957,831.8242858833022,778.14282900822172,827.50570484405,773.87595808765036,823.1752423209474,821.00554331813464,716.07421615795101,816.65718539119666,763.15712502245583,812.29684822498155,758.84882764367239,807.92449249515698,805.73379534516675,752.36401243164096,801.34333775763957,748.02583239334353,796.94076273665746,794.73491876470734,639.4359664257513,790.3140929795494,737.12770059415539,785.88105008729701,732.74727134650357,781.43574999196596,779.20849092759659,726.1538141086736,774.74472956302588,721.74290878320164,770.26861018541524,768.02590357400993,613.75046483210167,763.53117109868424,710.66191768557815,759.0239789807614,706.20792424763965,754.50428633743968,752.23973950662389,699.50366778094451,747.70121912970012,695.0185931969113,743.1500954391654,740.86979443499717,587.62991683807547,736.29968820294971,683.75111233552627,731.716875033375,679.22209426634174,727.12131324118559,724.81873854805417,672.40483901692528,720.20397536645214,667.84412285432359,715.57635875689039,713.25771724685194,611.02240417543544,708.61074140196888,656.3864504884807,{"$f":"OG313-OG314","v":703.95080647164752},651.78091867461808,699.27786995274869,696.93651277765844,644.84842190506174,692.24399388073527,640.21056293783113,687.53836653310555,685.1806237620483,534.0489540365802,680.45525309277434,628.55892464992235,675.71666624178511,623.87536074167815,670.96481987180766,668.5839107858659,616.8253356818484,663.81209357231785,612.10880320946831,659.02690788044231,656.62928816336876,506.57074765126021,651.82396752570185,600.25935047585904,173.28986461951109,627.78755479207996,675.5274631862377,673.0930938347401,620.57956832401953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: Withdrawal from DSRA",null,null,null,null,null,null,null,null,null,{"$f":"MIN(L226,MAX(-L315,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BX226,MAX(-BX315,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EJ226,MAX(-EJ315,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(GV226,MAX(-GV315,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(JH226,MAX(-JH315,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(LT226,MAX(-LT315,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(OF226,MAX(-OF315,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Repayment of Default",null,null,null,null,null,null,null,null,null,{"$f":"MIN(L244,MAX(L317,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BX244,MAX(BX317,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EJ244,MAX(EJ317,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(GV244,MAX(GV317,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(JH244,MAX(JH317,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(LT244,MAX(LT317,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(OF244,MAX(OF317,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net Cash Flow After Default",null,null,null,null,null,null,null,null,{"$f":"L317+L318-L319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,87.500000000000909,0,0,0,0,0,87.5,0,0,0,0,0,87.5,0,0,0,0,0,87.5,0,0,0,0,0,87.5,0,0,0,{"$f":"BX317+BX318-BX319","v":0},0,87.5,0,730.1234499109753,1437.8695120206021,1241.4137061499043,1435.0941754273517,124.02935715801596,0,935.73476576919325,1427.0207310372698,1425.6299815223438,1359.4033309735369,143.46585343310107,0,783.6864474054903,1390.3317180302774,1197.3092404239803,1387.5003489002388,138.18640075178519,0,992.08433812845976,1379.1678275051434,1377.7471387543787,1312.6379380208859,142.53392485665972,0,1122.2650296011989,1439.4085369766037,1306.2558981365487,1436.4908354497893,143.00607931502054,0,1335.3962992154136,1428.0484265698576,1426.5763167109742,1359.4407879011253,147.78405583513631,52.517959075490154,1418.0262175655753,1489.407523190348,1284.3004237068076,1486.3676495831669,147.53956690827863,276.42356541319373,1411.6053747093754,1477.8241739495661,1476.2992172693464,1407.09892276351,153.16271408133525,360.64231518459792,1467.6283072176043,1466.0736058861771,1261.9267630792269,4645.5941997894315,5659.2143334590146,2076.1609582771243,1977.0789055115492,2070.607946521,2067.8260913274553,1968.8565172247609,2062.251652905531,1963.3572098290683,{"$f":"EJ317+EJ318-EJ319","v":2056.6628711208505},2053.8630866880385,1763.1252796314079,2048.2527010988124,1949.5465967581526,2042.6278535758356,1943.9972902072477,2036.9884964215235,2034.1633617848674,1935.6463312366132,1779.6454236780628,1689.3432472491522,1774.1998713433504,1771.4717457110173,1593.8053407802681,1766.0047661191834,1675.8745969718998,1760.5234427835653,1670.4622643134458,1755.02772840117,1752.2744597432866,814.9984682047434,1798.924180104515,1707.3388355990692,1793.3627036690941,1790.5764907013936,1521.7166719972311,1784.9930851903632,1693.583697499605,1779.3950000304631,1688.0561892261376,1773.782186827063,1770.9702420428066,1679.7375057354093,1765.3352456905932,1674.1733656928945,1759.685399620208,1756.8548926511303,1489.3572142408675,1751.1826801792813,1660.198433560276,1745.4954953251872,1654.5825000686705,1739.7932887443903,1736.936536842567,1646.1306319435716,1731.2117048004575,1640.477336225752,1725.4717269688645,1722.5960427923501,1456.474474423007,1716.8332526500672,1626.278227249717,1711.0551916466638,1620.5721054486448,1705.2618094691679,1702.3593571727056,1611.9843973150787,1696.5428985399762,1606.2401684873244,1690.7109922353065,1687.7892303103395,1510.3265411972443,1681.9340570336012,{"$f":"GV317+GV318-GV319","v":1591.8124137964924},1676.06330855838,1586.0143059740999,1670.1769335841518,1667.2278700829911,1577.2880503159695,1661.3179588074649,1571.4510760409694,1655.3922920521291,1652.4235341618701,1389.0972057861482,1646.4741368488335,1473.1673266955463,1496.9011825058667,1443.3140067054742,1493.3244125633846,1491.5324437339646,1438.0112035132788,972.06443089952643,918.58723826109758,968.46369640414093,966.65971572685123,810.03955091268517,963.04450769210246,909.67775258563256,959.41961091413327,906.09715887460493,955.78499349904837,953.96402955745168,900.70817006504603,950.31477115913424,897.10339901226257,946.655711935402,944.82249693758092,789.06034538838674,941.14867595996691,888.04884703261473,937.46497331647254,884.40989225435521,933.77135648711476,931.92082006139412,878.93300146112392,928.21227074731723,875.26938792038186,924.49372548494352,922.6306940989142,818.74556210248124,918.89709321037162,866.06688106785168,915.15341394610596,862.36840322467344,911.39962314773754,909.51892553185507,856.8018603735444,905.74990502487037,853.07823289232181,901.97068961625791,900.07724834791406,746.05893952206043,896.28267767180978,843.72482586831768,892.47782804848498,839.96564014132161,888.66266566860691,{"$f":"JH317+JH318-JH319","v":886.75120659955076},834.30766078700481,940.10233826230342,885.82996864519839,936.19899241294252,934.24336502374956,775.55838593263059,930.32417965171851,876.17168594643658,926.39439118668554,872.28999269214626,922.45396476822043,920.47975140165352,866.44765175509508,916.52330244225527,862.53950644259169,912.55612788279461,910.56850748942827,752.81558784884169,906.58517838569333,852.7225089327975,902.59103532272252,848.77696417546099,898.58604275603352,896.57946676962626,343.02813579281246,927.96021780035528,873.11463817159211,923.90442989380779,921.87240633216402,814.36499657329693,917.80007738088295,863.07874577963059,913.71667575838967,859.04519629224797,909.62216508105951,907.57073244468961,852.97419591313189,903.45948970754955,848.91302536839487,899.33704643936596,897.27161311130624,737.99453770184277,893.1323000123657,838.71140406347308,888.98169416258315,834.61118148689582,884.81975846447972,882.73453029645316,828.43976048563161,878.55553000476266,824.3113678296304,874.36510659374403,872.26559949812543,713.96610919019361,868.05797101943165,813.94072342882225,863.83882539219883,809.77250260085088,859.6081247910638,857.48842952131633,803.49866516667987,853.24032526826113,799.30171446019858,{"$f":"LT317+LT318-LT319","v":848.98057094022226},846.84631304775382,689.53555898782986,842.56901183743889,788.75868811747409,838.27996467795265,784.52111786342095,833.97913300173957,831.8242858833022,778.14282900822172,827.50570484405,773.87595808765036,823.1752423209474,821.00554331813464,716.07421615795101,816.65718539119666,763.15712502245583,812.29684822498155,758.84882764367239,807.92449249515698,805.73379534516675,752.36401243164096,801.34333775763957,748.02583239334353,796.94076273665746,794.73491876470734,639.4359664257513,790.3140929795494,737.12770059415539,785.88105008729701,732.74727134650357,781.43574999196596,779.20849092759659,726.1538141086736,774.74472956302588,721.74290878320164,770.26861018541524,768.02590357400993,613.75046483210167,763.53117109868424,710.66191768557815,759.0239789807614,706.20792424763965,754.50428633743968,752.23973950662389,699.50366778094451,747.70121912970012,695.0185931969113,743.1500954391654,740.86979443499717,587.62991683807547,736.29968820294971,683.75111233552627,731.716875033375,679.22209426634174,727.12131324118559,724.81873854805417,672.40483901692528,720.20397536645214,667.84412285432359,715.57635875689039,713.25771724685194,611.02240417543544,708.61074140196888,{"$f":"OF317+OF318-OF319","v":656.3864504884807},703.95080647164752,651.78091867461808,699.27786995274869,696.93651277765844,644.84842190506174,692.24399388073527,640.21056293783113,687.53836653310555,685.1806237620483,534.0489540365802,680.45525309277434,628.55892464992235,675.71666624178511,623.87536074167815,670.96481987180766,668.5839107858659,616.8253356818484,663.81209357231785,612.10880320946831,659.02690788044231,656.62928816336876,506.57074765126021,651.82396752570185,600.25935047585904,173.28986461951109,627.78755479207996,675.5274631862377,673.0930938347401,620.57956832401953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash Flow to Deposit into Dividend Account",null,null,null,null,null,null,null,null,{"$f":"L320-L321+L322","v":0},{"$f":"M320-M321+M322","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY320-BY321+BY322","v":0},525.00000000000091,0,730.1234499109753,1437.8695120206021,1241.4137061499043,1435.0941754273517,124.02935715801596,0,935.73476576919325,1427.0207310372698,1425.6299815223438,1359.4033309735369,143.46585343310107,0,783.6864474054903,1390.3317180302774,1197.3092404239803,1387.5003489002388,138.18640075178519,0,992.08433812845976,1379.1678275051434,1377.7471387543787,1312.6379380208859,142.53392485665972,0,1122.2650296011989,1439.4085369766037,1306.2558981365487,1436.4908354497893,143.00607931502054,0,1335.3962992154136,1428.0484265698576,1426.5763167109742,1359.4407879011253,147.78405583513631,52.517959075490154,1418.0262175655753,1489.407523190348,1284.3004237068076,1486.3676495831669,147.53956690827863,276.42356541319373,1411.6053747093754,1477.8241739495661,1476.2992172693464,1407.09892276351,153.16271408133525,360.64231518459792,1467.6283072176043,1466.0736058861771,1261.9267630792269,4645.5941997894315,5659.2143334590146,2076.1609582771243,1977.0789055115492,2070.607946521,2067.8260913274553,1968.8565172247609,2062.251652905531,1963.3572098290683,2056.6628711208505,{"$f":"EK320-EK321+EK322","v":2053.8630866880385},1763.1252796314079,2048.2527010988124,1949.5465967581526,2042.6278535758356,1943.9972902072477,2036.9884964215235,2034.1633617848674,1935.6463312366132,1779.6454236780628,1689.3432472491522,1774.1998713433504,1771.4717457110173,1593.8053407802681,1766.0047661191834,1675.8745969718998,1760.5234427835653,1670.4622643134458,1755.02772840117,1752.2744597432866,0,2613.9226483092584,1707.3388355990692,1793.3627036690941,1790.5764907013936,1521.7166719972311,1784.9930851903632,1693.583697499605,1779.3950000304631,1688.0561892261376,1773.782186827063,1770.9702420428066,1679.7375057354093,1765.3352456905932,1674.1733656928945,1759.685399620208,1756.8548926511303,1489.3572142408675,1751.1826801792813,1660.198433560276,1745.4954953251872,1654.5825000686705,1739.7932887443903,1736.936536842567,1646.1306319435716,1731.2117048004575,1640.477336225752,1725.4717269688645,1722.5960427923501,1456.474474423007,1716.8332526500672,1626.278227249717,1711.0551916466638,1620.5721054486448,1705.2618094691679,1702.3593571727056,1611.9843973150787,1696.5428985399762,1606.2401684873244,1690.7109922353065,1687.7892303103395,1510.3265411972443,1681.9340570336012,1591.8124137964924,{"$f":"GW320-GW321+GW322","v":1676.06330855838},1586.0143059740999,1670.1769335841518,1667.2278700829911,1577.2880503159695,1661.3179588074649,1571.4510760409694,1655.3922920521291,1652.4235341618701,1389.0972057861482,1646.4741368488335,1473.1673266955463,1496.9011825058667,1443.3140067054742,1493.3244125633846,1491.5324437339646,1438.0112035132788,972.06443089952643,918.58723826109758,968.46369640414093,966.65971572685123,810.03955091268517,963.04450769210246,909.67775258563256,959.41961091413327,906.09715887460493,955.78499349904837,953.96402955745168,900.70817006504603,950.31477115913424,897.10339901226257,946.655711935402,944.82249693758092,789.06034538838674,941.14867595996691,888.04884703261473,937.46497331647254,884.40989225435521,933.77135648711476,931.92082006139412,878.93300146112392,928.21227074731723,875.26938792038186,924.49372548494352,922.6306940989142,818.74556210248124,918.89709321037162,866.06688106785168,915.15341394610596,862.36840322467344,911.39962314773754,909.51892553185507,856.8018603735444,905.74990502487037,853.07823289232181,901.97068961625791,900.07724834791406,746.05893952206043,896.28267767180978,843.72482586831768,892.47782804848498,839.96564014132161,888.66266566860691,886.75120659955076,{"$f":"JI320-JI321+JI322","v":834.30766078700481},940.10233826230342,885.82996864519839,936.19899241294252,934.24336502374956,775.55838593263059,930.32417965171851,876.17168594643658,926.39439118668554,872.28999269214626,922.45396476822043,920.47975140165352,866.44765175509508,916.52330244225527,862.53950644259169,912.55612788279461,910.56850748942827,752.81558784884169,906.58517838569333,852.7225089327975,902.59103532272252,848.77696417546099,898.58604275603352,896.57946676962626,343.02813579281246,927.96021780035528,873.11463817159211,923.90442989380779,921.87240633216402,814.36499657329693,917.80007738088295,863.07874577963059,913.71667575838967,859.04519629224797,909.62216508105951,907.57073244468961,852.97419591313189,903.45948970754955,848.91302536839487,899.33704643936596,897.27161311130624,737.99453770184277,893.1323000123657,838.71140406347308,888.98169416258315,834.61118148689582,884.81975846447972,882.73453029645316,828.43976048563161,878.55553000476266,824.3113678296304,874.36510659374403,872.26559949812543,713.96610919019361,868.05797101943165,813.94072342882225,863.83882539219883,809.77250260085088,859.6081247910638,857.48842952131633,803.49866516667987,853.24032526826113,799.30171446019858,848.98057094022226,{"$f":"LU320-LU321+LU322","v":846.84631304775382},689.53555898782986,842.56901183743889,788.75868811747409,838.27996467795265,784.52111786342095,833.97913300173957,831.8242858833022,778.14282900822172,827.50570484405,773.87595808765036,823.1752423209474,821.00554331813464,716.07421615795101,816.65718539119666,763.15712502245583,812.29684822498155,758.84882764367239,807.92449249515698,805.73379534516675,752.36401243164096,801.34333775763957,748.02583239334353,796.94076273665746,794.73491876470734,639.4359664257513,790.3140929795494,737.12770059415539,785.88105008729701,732.74727134650357,781.43574999196596,779.20849092759659,726.1538141086736,774.74472956302588,721.74290878320164,770.26861018541524,768.02590357400993,613.75046483210167,763.53117109868424,710.66191768557815,759.0239789807614,706.20792424763965,754.50428633743968,752.23973950662389,699.50366778094451,747.70121912970012,695.0185931969113,743.1500954391654,740.86979443499717,587.62991683807547,736.29968820294971,683.75111233552627,731.716875033375,679.22209426634174,727.12131324118559,724.81873854805417,672.40483901692528,720.20397536645214,667.84412285432359,715.57635875689039,713.25771724685194,611.02240417543544,708.61074140196888,656.3864504884807,{"$f":"OG320-OG321+OG322","v":703.95080647164752},651.78091867461808,699.27786995274869,696.93651277765844,644.84842190506174,692.24399388073527,640.21056293783113,687.53836653310555,685.1806237620483,534.0489540365802,680.45525309277434,628.55892464992235,675.71666624178511,623.87536074167815,670.96481987180766,668.5839107858659,616.8253356818484,663.81209357231785,612.10880320946831,659.02690788044231,656.62928816336876,506.57074765126021,651.82396752570185,600.25935047585904,173.28986461951109,627.78755479207996,675.5274631862377,673.0930938347401,620.57956832401953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Cash Deposited into Dividend Account",null,null,null,null,null,null,null,null,null,{"$f":"L323","v":0},{"$f":"M323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY323","v":0},525.00000000000091,0,730.1234499109753,1437.8695120206021,1241.4137061499043,1435.0941754273517,124.02935715801596,0,935.73476576919325,1427.0207310372698,1425.6299815223438,1359.4033309735369,143.46585343310107,0,783.6864474054903,1390.3317180302774,1197.3092404239803,1387.5003489002388,138.18640075178519,0,992.08433812845976,1379.1678275051434,1377.7471387543787,1312.6379380208859,142.53392485665972,0,1122.2650296011989,1439.4085369766037,1306.2558981365487,1436.4908354497893,143.00607931502054,0,1335.3962992154136,1428.0484265698576,1426.5763167109742,1359.4407879011253,147.78405583513631,52.517959075490154,1418.0262175655753,1489.407523190348,1284.3004237068076,1486.3676495831669,147.53956690827863,276.42356541319373,1411.6053747093754,1477.8241739495661,1476.2992172693464,1407.09892276351,153.16271408133525,360.64231518459792,1467.6283072176043,1466.0736058861771,1261.9267630792269,4645.5941997894315,5659.2143334590146,2076.1609582771243,1977.0789055115492,2070.607946521,2067.8260913274553,1968.8565172247609,2062.251652905531,1963.3572098290683,2056.6628711208505,{"$f":"EK323","v":2053.8630866880385},1763.1252796314079,2048.2527010988124,1949.5465967581526,2042.6278535758356,1943.9972902072477,2036.9884964215235,2034.1633617848674,1935.6463312366132,1779.6454236780628,1689.3432472491522,1774.1998713433504,1771.4717457110173,1593.8053407802681,1766.0047661191834,1675.8745969718998,1760.5234427835653,1670.4622643134458,1755.02772840117,1752.2744597432866,0,2613.9226483092584,1707.3388355990692,1793.3627036690941,1790.5764907013936,1521.7166719972311,1784.9930851903632,1693.583697499605,1779.3950000304631,1688.0561892261376,1773.782186827063,1770.9702420428066,1679.7375057354093,1765.3352456905932,1674.1733656928945,1759.685399620208,1756.8548926511303,1489.3572142408675,1751.1826801792813,1660.198433560276,1745.4954953251872,1654.5825000686705,1739.7932887443903,1736.936536842567,1646.1306319435716,1731.2117048004575,1640.477336225752,1725.4717269688645,1722.5960427923501,1456.474474423007,1716.8332526500672,1626.278227249717,1711.0551916466638,1620.5721054486448,1705.2618094691679,1702.3593571727056,1611.9843973150787,1696.5428985399762,1606.2401684873244,1690.7109922353065,1687.7892303103395,1510.3265411972443,1681.9340570336012,1591.8124137964924,{"$f":"GW323","v":1676.06330855838},1586.0143059740999,1670.1769335841518,1667.2278700829911,1577.2880503159695,1661.3179588074649,1571.4510760409694,1655.3922920521291,1652.4235341618701,1389.0972057861482,1646.4741368488335,1473.1673266955463,1496.9011825058667,1443.3140067054742,1493.3244125633846,1491.5324437339646,1438.0112035132788,972.06443089952643,918.58723826109758,968.46369640414093,966.65971572685123,810.03955091268517,963.04450769210246,909.67775258563256,959.41961091413327,906.09715887460493,955.78499349904837,953.96402955745168,900.70817006504603,950.31477115913424,897.10339901226257,946.655711935402,944.82249693758092,789.06034538838674,941.14867595996691,888.04884703261473,937.46497331647254,884.40989225435521,933.77135648711476,931.92082006139412,878.93300146112392,928.21227074731723,875.26938792038186,924.49372548494352,922.6306940989142,818.74556210248124,918.89709321037162,866.06688106785168,915.15341394610596,862.36840322467344,911.39962314773754,909.51892553185507,856.8018603735444,905.74990502487037,853.07823289232181,901.97068961625791,900.07724834791406,746.05893952206043,896.28267767180978,843.72482586831768,892.47782804848498,839.96564014132161,888.66266566860691,886.75120659955076,{"$f":"JI323","v":834.30766078700481},940.10233826230342,885.82996864519839,936.19899241294252,934.24336502374956,775.55838593263059,930.32417965171851,876.17168594643658,926.39439118668554,872.28999269214626,922.45396476822043,920.47975140165352,866.44765175509508,916.52330244225527,862.53950644259169,912.55612788279461,910.56850748942827,752.81558784884169,906.58517838569333,852.7225089327975,902.59103532272252,848.77696417546099,898.58604275603352,896.57946676962626,343.02813579281246,927.96021780035528,873.11463817159211,923.90442989380779,921.87240633216402,814.36499657329693,917.80007738088295,863.07874577963059,913.71667575838967,859.04519629224797,909.62216508105951,907.57073244468961,852.97419591313189,903.45948970754955,848.91302536839487,899.33704643936596,897.27161311130624,737.99453770184277,893.1323000123657,838.71140406347308,888.98169416258315,834.61118148689582,884.81975846447972,882.73453029645316,828.43976048563161,878.55553000476266,824.3113678296304,874.36510659374403,872.26559949812543,713.96610919019361,868.05797101943165,813.94072342882225,863.83882539219883,809.77250260085088,859.6081247910638,857.48842952131633,803.49866516667987,853.24032526826113,799.30171446019858,848.98057094022226,{"$f":"LU323","v":846.84631304775382},689.53555898782986,842.56901183743889,788.75868811747409,838.27996467795265,784.52111786342095,833.97913300173957,831.8242858833022,778.14282900822172,827.50570484405,773.87595808765036,823.1752423209474,821.00554331813464,716.07421615795101,816.65718539119666,763.15712502245583,812.29684822498155,758.84882764367239,807.92449249515698,805.73379534516675,752.36401243164096,801.34333775763957,748.02583239334353,796.94076273665746,794.73491876470734,639.4359664257513,790.3140929795494,737.12770059415539,785.88105008729701,732.74727134650357,781.43574999196596,779.20849092759659,726.1538141086736,774.74472956302588,721.74290878320164,770.26861018541524,768.02590357400993,613.75046483210167,763.53117109868424,710.66191768557815,759.0239789807614,706.20792424763965,754.50428633743968,752.23973950662389,699.50366778094451,747.70121912970012,695.0185931969113,743.1500954391654,740.86979443499717,587.62991683807547,736.29968820294971,683.75111233552627,731.716875033375,679.22209426634174,727.12131324118559,724.81873854805417,672.40483901692528,720.20397536645214,667.84412285432359,715.57635875689039,713.25771724685194,611.02240417543544,708.61074140196888,656.3864504884807,{"$f":"OG323","v":703.95080647164752},651.78091867461808,699.27786995274869,696.93651277765844,644.84842190506174,692.24399388073527,640.21056293783113,687.53836653310555,685.1806237620483,534.0489540365802,680.45525309277434,628.55892464992235,675.71666624178511,623.87536074167815,670.96481987180766,668.5839107858659,616.8253356818484,663.81209357231785,612.10880320946831,659.02690788044231,656.62928816336876,506.57074765126021,651.82396752570185,600.25935047585904,173.28986461951109,627.78755479207996,675.5274631862377,673.0930938347401,620.57956832401953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividends",null,null,null,null,null,null,null,null,{"$f":"L325","v":0},{"$f":"M325","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY325","v":0},0,0,0,0,0,3934.4066680814822,0,0,0,0,0,5347.5090109141747,0,0,0,0,0,4874.196590266386,0,0,0,0,0,5274.6860540400048,0,0,0,0,0,5323.1013275918958,0,0,0,0,0,5769.5179572610559,0,0,0,0,0,5751.4769672744824,0,0,0,0,0,6276.0595478329269,0,0,0,0,0,6116.5326282124515,0,0,0,0,0,18496.482434885576,0,0,0,{"$f":"EK325","v":0},0,11868.116617399657,0,0,0,0,0,12055.57629984644,0,0,0,0,0,10544.111959998463,0,0,0,0,0,10380.167258332551,0,2613.9226483092584,1707.3388355990687,1793.3627036690941,1790.5764907013936,1521.7166719972311,1784.9930851903632,1693.583697499605,1779.3950000304631,1688.0561892261376,1773.782186827063,1770.9702420428066,1679.7375057354093,1765.3352456905932,1674.1733656928945,1759.685399620208,1756.8548926511303,1489.3572142408675,1751.1826801792813,1660.198433560276,1745.4954953251872,1654.5825000686705,1739.7932887443903,1736.936536842567,1646.1306319435716,1731.2117048004575,1640.477336225752,1725.4717269688645,1722.5960427923501,1456.474474423007,1716.8332526500672,1626.278227249717,1711.0551916466638,1620.5721054486448,1705.2618094691679,1702.3593571727056,1611.9843973150787,1696.5428985399762,1606.2401684873244,1690.7109922353065,1687.7892303103395,1510.3265411972443,1681.9340570336012,{"$f":"GW325","v":1591.8124137964924},1676.06330855838,1586.0143059740999,1670.1769335841518,1667.2278700829911,1577.2880503159695,1661.3179588074649,1571.4510760409694,1655.3922920521291,1652.4235341618701,1389.0972057861482,1646.4741368488335,1473.1673266955463,1496.9011825058665,1443.3140067054742,1493.3244125633846,1491.5324437339646,1438.0112035132788,972.06443089952654,918.58723826109758,968.46369640414082,966.65971572685135,810.03955091268517,963.04450769210234,909.67775258563256,959.41961091413327,906.09715887460493,955.78499349904837,953.96402955745157,900.70817006504603,950.31477115913412,897.10339901226257,946.655711935402,944.82249693758104,789.06034538838685,941.14867595996702,888.04884703261473,937.46497331647265,884.4098922543551,933.77135648711487,931.92082006139412,878.93300146112392,928.21227074731723,875.26938792038186,924.49372548494352,922.63069409891409,818.74556210248124,918.89709321037162,866.06688106785168,915.15341394610596,862.36840322467333,911.39962314773766,909.51892553185507,856.80186037354451,905.74990502487026,853.07823289232192,901.97068961625791,900.07724834791406,746.05893952206043,896.28267767180978,843.72482586831757,892.47782804848498,839.9656401413215,888.66266566860691,{"$f":"JI325","v":886.75120659955087},834.30766078700481,940.10233826230342,885.82996864519828,936.19899241294252,934.24336502374945,775.5583859326307,930.32417965171862,876.17168594643658,926.39439118668565,872.28999269214614,922.45396476822043,920.47975140165363,866.44765175509519,916.52330244225527,862.5395064425918,912.55612788279473,910.56850748942838,752.81558784884169,906.58517838569333,852.72250893279761,902.59103532272252,848.77696417546099,898.58604275603352,896.57946676962615,343.02813579281246,927.96021780035517,873.11463817159211,923.9044298938079,921.87240633216402,814.36499657329682,917.80007738088284,863.07874577963071,913.71667575838978,859.04519629224797,909.62216508105939,907.57073244468961,852.97419591313178,903.45948970754966,848.91302536839498,899.33704643936585,897.27161311130635,737.99453770184277,893.1323000123657,838.71140406347308,888.98169416258315,834.61118148689593,884.81975846447972,882.73453029645316,828.43976048563172,878.55553000476266,824.3113678296304,874.36510659374403,872.26559949812531,713.96610919019372,868.05797101943176,813.94072342882214,863.83882539219871,809.77250260085088,859.6081247910638,857.48842952131645,803.49866516667998,853.24032526826113,799.30171446019858,{"$f":"LU325","v":848.98057094022215},846.84631304775394,689.53555898782997,842.56901183743889,788.75868811747409,838.27996467795265,784.52111786342084,833.97913300173968,831.82428588330231,778.14282900822172,827.50570484404989,773.87595808765036,823.17524232094729,821.00554331813464,716.07421615795101,816.65718539119666,763.15712502245583,812.29684822498143,758.84882764367239,807.92449249515698,805.73379534516675,752.36401243164096,801.34333775763957,748.02583239334353,796.94076273665746,794.73491876470734,639.4359664257513,790.31409297954951,737.12770059415539,785.88105008729713,732.74727134650357,781.43574999196608,779.20849092759659,726.15381410867371,774.74472956302588,721.74290878320153,770.26861018541513,768.02590357401004,613.75046483210167,763.53117109868413,710.66191768557815,759.02397898076129,706.20792424763954,754.50428633743968,752.23973950662389,699.50366778094462,747.70121912970012,695.0185931969113,743.1500954391654,740.86979443499717,587.62991683807536,736.29968820294971,683.75111233552616,731.71687503337489,679.22209426634163,727.12131324118559,724.81873854805417,672.40483901692528,720.20397536645214,667.84412285432359,715.57635875689039,713.25771724685183,611.02240417543544,708.61074140196888,{"$f":"OG325","v":656.3864504884807},703.95080647164764,651.78091867461808,699.27786995274869,696.93651277765844,644.84842190506174,692.24399388073539,640.21056293783113,687.53836653310555,685.1806237620483,534.0489540365802,680.45525309277446,628.55892464992235,675.71666624178511,623.87536074167815,670.96481987180755,668.58391078586578,616.8253356818484,663.81209357231796,612.10880320946831,659.02690788044242,656.62928816336876,506.57074765126026,651.82396752570185,600.25935047585904,173.28986461951104,627.78755479207996,675.5274631862377,673.09309383473999,620.57956832401953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Dividends",null,null,null,null,null,null,null,null,null,{"$f":"L327","v":0},{"$f":"M327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY327","v":0},0,0,0,0,0,3934.4066680814822,0,0,0,0,0,5347.5090109141747,0,0,0,0,0,4874.196590266386,0,0,0,0,0,5274.6860540400048,0,0,0,0,0,5323.1013275918958,0,0,0,0,0,5769.5179572610559,0,0,0,0,0,5751.4769672744824,0,0,0,0,0,6276.0595478329269,0,0,0,0,0,6116.5326282124515,0,0,0,0,0,18496.482434885576,0,0,0,{"$f":"EK327","v":0},0,11868.116617399657,0,0,0,0,0,12055.57629984644,0,0,0,0,0,10544.111959998463,0,0,0,0,0,10380.167258332551,0,2613.9226483092584,1707.3388355990687,1793.3627036690941,1790.5764907013936,1521.7166719972311,1784.9930851903632,1693.583697499605,1779.3950000304631,1688.0561892261376,1773.782186827063,1770.9702420428066,1679.7375057354093,1765.3352456905932,1674.1733656928945,1759.685399620208,1756.8548926511303,1489.3572142408675,1751.1826801792813,1660.198433560276,1745.4954953251872,1654.5825000686705,1739.7932887443903,1736.936536842567,1646.1306319435716,1731.2117048004575,1640.477336225752,1725.4717269688645,1722.5960427923501,1456.474474423007,1716.8332526500672,1626.278227249717,1711.0551916466638,1620.5721054486448,1705.2618094691679,1702.3593571727056,1611.9843973150787,1696.5428985399762,1606.2401684873244,1690.7109922353065,1687.7892303103395,1510.3265411972443,1681.9340570336012,{"$f":"GW327","v":1591.8124137964924},1676.06330855838,1586.0143059740999,1670.1769335841518,1667.2278700829911,1577.2880503159695,1661.3179588074649,1571.4510760409694,1655.3922920521291,1652.4235341618701,1389.0972057861482,1646.4741368488335,1473.1673266955463,1496.9011825058665,1443.3140067054742,1493.3244125633846,1491.5324437339646,1438.0112035132788,972.06443089952654,918.58723826109758,968.46369640414082,966.65971572685135,810.03955091268517,963.04450769210234,909.67775258563256,959.41961091413327,906.09715887460493,955.78499349904837,953.96402955745157,900.70817006504603,950.31477115913412,897.10339901226257,946.655711935402,944.82249693758104,789.06034538838685,941.14867595996702,888.04884703261473,937.46497331647265,884.4098922543551,933.77135648711487,931.92082006139412,878.93300146112392,928.21227074731723,875.26938792038186,924.49372548494352,922.63069409891409,818.74556210248124,918.89709321037162,866.06688106785168,915.15341394610596,862.36840322467333,911.39962314773766,909.51892553185507,856.80186037354451,905.74990502487026,853.07823289232192,901.97068961625791,900.07724834791406,746.05893952206043,896.28267767180978,843.72482586831757,892.47782804848498,839.9656401413215,888.66266566860691,{"$f":"JI327","v":886.75120659955087},834.30766078700481,940.10233826230342,885.82996864519828,936.19899241294252,934.24336502374945,775.5583859326307,930.32417965171862,876.17168594643658,926.39439118668565,872.28999269214614,922.45396476822043,920.47975140165363,866.44765175509519,916.52330244225527,862.5395064425918,912.55612788279473,910.56850748942838,752.81558784884169,906.58517838569333,852.72250893279761,902.59103532272252,848.77696417546099,898.58604275603352,896.57946676962615,343.02813579281246,927.96021780035517,873.11463817159211,923.9044298938079,921.87240633216402,814.36499657329682,917.80007738088284,863.07874577963071,913.71667575838978,859.04519629224797,909.62216508105939,907.57073244468961,852.97419591313178,903.45948970754966,848.91302536839498,899.33704643936585,897.27161311130635,737.99453770184277,893.1323000123657,838.71140406347308,888.98169416258315,834.61118148689593,884.81975846447972,882.73453029645316,828.43976048563172,878.55553000476266,824.3113678296304,874.36510659374403,872.26559949812531,713.96610919019372,868.05797101943176,813.94072342882214,863.83882539219871,809.77250260085088,859.6081247910638,857.48842952131645,803.49866516667998,853.24032526826113,799.30171446019858,{"$f":"LU327","v":848.98057094022215},846.84631304775394,689.53555898782997,842.56901183743889,788.75868811747409,838.27996467795265,784.52111786342084,833.97913300173968,831.82428588330231,778.14282900822172,827.50570484404989,773.87595808765036,823.17524232094729,821.00554331813464,716.07421615795101,816.65718539119666,763.15712502245583,812.29684822498143,758.84882764367239,807.92449249515698,805.73379534516675,752.36401243164096,801.34333775763957,748.02583239334353,796.94076273665746,794.73491876470734,639.4359664257513,790.31409297954951,737.12770059415539,785.88105008729713,732.74727134650357,781.43574999196608,779.20849092759659,726.15381410867371,774.74472956302588,721.74290878320153,770.26861018541513,768.02590357401004,613.75046483210167,763.53117109868413,710.66191768557815,759.02397898076129,706.20792424763954,754.50428633743968,752.23973950662389,699.50366778094462,747.70121912970012,695.0185931969113,743.1500954391654,740.86979443499717,587.62991683807536,736.29968820294971,683.75111233552616,731.71687503337489,679.22209426634163,727.12131324118559,724.81873854805417,672.40483901692528,720.20397536645214,667.84412285432359,715.57635875689039,713.25771724685183,611.02240417543544,708.61074140196888,{"$f":"OG327","v":656.3864504884807},703.95080647164764,651.78091867461808,699.27786995274869,696.93651277765844,644.84842190506174,692.24399388073539,640.21056293783113,687.53836653310555,685.1806237620483,534.0489540365802,680.45525309277446,628.55892464992235,675.71666624178511,623.87536074167815,670.96481987180755,668.58391078586578,616.8253356818484,663.81209357231796,612.10880320946831,659.02690788044242,656.62928816336876,506.57074765126026,651.82396752570185,600.25935047585904,173.28986461951104,627.78755479207996,675.5274631862377,673.09309383473999,620.57956832401953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net Cash Flow to Equity",null,null,null,null,null,null,null,null,{"$f":"L331-L330","v":-7625.3713154445359},{"$f":"M331-M330","v":-4152.0401483034848},-5607.5707910805986,-7276.4243960186232,-9072.0877042384236,-10868.180220476233,-12510.714490123009,-13838.896177028624,-14710.879919606843,-15028.862437818163,-14757.384597291915,-13930.099930981733,-12643.213696506453,-11037.349130693387,-9272.5544032037069,-7502.5666851644874,-5853.9585126671718,-4413.7716619727889,-3226.5480906611983,-2299.2443323333573,-1611.0396976407426,-1124.7314912759284,-797.03488777951304,-586.21501887339036,-456.60670877898878,-380.4062737400547,-337.53697648491499,-314.4474862131616,-302.53670611066076,-5550.3945652671309,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY331-BY330","v":0},0,0,0,0,0,3934.4066680814822,0,0,0,0,0,5347.5090109141747,0,0,0,0,0,4874.196590266386,0,0,0,0,0,5274.6860540400048,0,0,0,0,0,5323.1013275918958,0,0,0,0,0,5769.5179572610559,0,0,0,0,0,5751.4769672744824,0,0,0,0,0,6276.0595478329269,0,0,0,0,0,6116.5326282124515,0,0,0,0,0,18496.482434885576,0,0,0,{"$f":"EK331-EK330","v":0},0,11868.116617399657,0,0,0,0,0,12055.57629984644,0,0,0,0,0,10544.111959998463,0,0,0,0,0,10380.167258332551,0,2613.9226483092584,1707.3388355990687,1793.3627036690941,1790.5764907013936,1521.7166719972311,1784.9930851903632,1693.583697499605,1779.3950000304631,1688.0561892261376,1773.782186827063,1770.9702420428066,1679.7375057354093,1765.3352456905932,1674.1733656928945,1759.685399620208,1756.8548926511303,1489.3572142408675,1751.1826801792813,1660.198433560276,1745.4954953251872,1654.5825000686705,1739.7932887443903,1736.936536842567,1646.1306319435716,1731.2117048004575,1640.477336225752,1725.4717269688645,1722.5960427923501,1456.474474423007,1716.8332526500672,1626.278227249717,1711.0551916466638,1620.5721054486448,1705.2618094691679,1702.3593571727056,1611.9843973150787,1696.5428985399762,1606.2401684873244,1690.7109922353065,1687.7892303103395,1510.3265411972443,1681.9340570336012,{"$f":"GW331-GW330","v":1591.8124137964924},1676.06330855838,1586.0143059740999,1670.1769335841518,1667.2278700829911,1577.2880503159695,1661.3179588074649,1571.4510760409694,1655.3922920521291,1652.4235341618701,1389.0972057861482,1646.4741368488335,1473.1673266955463,1496.9011825058665,1443.3140067054742,1493.3244125633846,1491.5324437339646,1438.0112035132788,972.06443089952654,918.58723826109758,968.46369640414082,966.65971572685135,810.03955091268517,963.04450769210234,909.67775258563256,959.41961091413327,906.09715887460493,955.78499349904837,953.96402955745157,900.70817006504603,950.31477115913412,897.10339901226257,946.655711935402,944.82249693758104,789.06034538838685,941.14867595996702,888.04884703261473,937.46497331647265,884.4098922543551,933.77135648711487,931.92082006139412,878.93300146112392,928.21227074731723,875.26938792038186,924.49372548494352,922.63069409891409,818.74556210248124,918.89709321037162,866.06688106785168,915.15341394610596,862.36840322467333,911.39962314773766,909.51892553185507,856.80186037354451,905.74990502487026,853.07823289232192,901.97068961625791,900.07724834791406,746.05893952206043,896.28267767180978,843.72482586831757,892.47782804848498,839.9656401413215,888.66266566860691,{"$f":"JI331-JI330","v":886.75120659955087},834.30766078700481,940.10233826230342,885.82996864519828,936.19899241294252,934.24336502374945,775.5583859326307,930.32417965171862,876.17168594643658,926.39439118668565,872.28999269214614,922.45396476822043,920.47975140165363,866.44765175509519,916.52330244225527,862.5395064425918,912.55612788279473,910.56850748942838,752.81558784884169,906.58517838569333,852.72250893279761,902.59103532272252,848.77696417546099,898.58604275603352,896.57946676962615,343.02813579281246,927.96021780035517,873.11463817159211,923.9044298938079,921.87240633216402,814.36499657329682,917.80007738088284,863.07874577963071,913.71667575838978,859.04519629224797,909.62216508105939,907.57073244468961,852.97419591313178,903.45948970754966,848.91302536839498,899.33704643936585,897.27161311130635,737.99453770184277,893.1323000123657,838.71140406347308,888.98169416258315,834.61118148689593,884.81975846447972,882.73453029645316,828.43976048563172,878.55553000476266,824.3113678296304,874.36510659374403,872.26559949812531,713.96610919019372,868.05797101943176,813.94072342882214,863.83882539219871,809.77250260085088,859.6081247910638,857.48842952131645,803.49866516667998,853.24032526826113,799.30171446019858,{"$f":"LU331-LU330","v":848.98057094022215},846.84631304775394,689.53555898782997,842.56901183743889,788.75868811747409,838.27996467795265,784.52111786342084,833.97913300173968,831.82428588330231,778.14282900822172,827.50570484404989,773.87595808765036,823.17524232094729,821.00554331813464,716.07421615795101,816.65718539119666,763.15712502245583,812.29684822498143,758.84882764367239,807.92449249515698,805.73379534516675,752.36401243164096,801.34333775763957,748.02583239334353,796.94076273665746,794.73491876470734,639.4359664257513,790.31409297954951,737.12770059415539,785.88105008729713,732.74727134650357,781.43574999196608,779.20849092759659,726.15381410867371,774.74472956302588,721.74290878320153,770.26861018541513,768.02590357401004,613.75046483210167,763.53117109868413,710.66191768557815,759.02397898076129,706.20792424763954,754.50428633743968,752.23973950662389,699.50366778094462,747.70121912970012,695.0185931969113,743.1500954391654,740.86979443499717,587.62991683807536,736.29968820294971,683.75111233552616,731.71687503337489,679.22209426634163,727.12131324118559,724.81873854805417,672.40483901692528,720.20397536645214,667.84412285432359,715.57635875689039,713.25771724685183,611.02240417543544,708.61074140196888,{"$f":"OG331-OG330","v":656.3864504884807},703.95080647164764,651.78091867461808,699.27786995274869,696.93651277765844,644.84842190506174,692.24399388073539,640.21056293783113,687.53836653310555,685.1806237620483,534.0489540365802,680.45525309277446,628.55892464992235,675.71666624178511,623.87536074167815,670.96481987180755,668.58391078586578,616.8253356818484,663.81209357231796,612.10880320946831,659.02690788044242,656.62928816336876,506.57074765126026,651.82396752570185,600.25935047585904,173.28986461951104,627.78755479207996,675.5274631862377,673.09309383473999,620.57956832401953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Debt Service Coverage Ratio"]
[null,null,"Cash Avail for Debt Service",null,null,null,null,null,null,null,null,{"$f":"L305","v":0},{"$f":"M305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,496.86921019018064,523.61110959935831,493.27434180859632,447.38031650446106,535.76777497562796,443.71907876634617,468.095753987835,435.9919000602091,464.32895223817366,432.21214133005276,430.3025606321898,458.7402503016898,422.86759009761255,451.2844023199865,418.93707647714194,444.88675773159429,502.2352878012374,441.05034580682508,465.27560119990557,433.53516063821434,461.3603170731638,429.60523369581551,427.62056389926317,455.54814549239705,420.1944502464894,448.10248122385525,416.11278751590311,442.41968820484431,528.00149188414321,438.45566252044051,462.29718741058952,430.92436408535718,458.23130317599521,426.84211997409216,424.7812856163647,{"$f":"BY305","v":452.19247181713047},1953.4541042636654,1862.8984101290484,1951.6809854801074,2054.0993028865742,1773.4481516427204,2050.1345363247888,1949.1841119921037,2041.0398430596795,1947.5106388890472,2038.6010443389569,2036.6142593176337,1942.004758533624,1889.3903955612448,1800.2493953482456,1887.4170662215206,1986.1881686146821,1710.4417720342576,1982.1433555717692,1882.771990415313,1972.8891240463004,1880.9206143789972,1970.2397535787761,1968.2101982205411,1875.1970543155514,1958.0000412658876,1866.0596657600397,1955.9605133476512,2056.2979099665768,1866.079854480784,2052.1297649282706,1950.16823619771,2043.0716873755193,1948.2474597913497,2040.0691808140823,2037.9661667299631,1942.0582684301789,2027.9090288038976,1933.1109556685115,2025.7517393793933,2127.7250331290684,1834.7148910097249,2123.3823565473808,2018.8019710546528,2114.5435984204828,2016.5791067276791,2111.177391356523,2108.998881813352,2010.1413182335862,2099.1026925899309,2001.3926624773039,2096.6118674537206,2094.3908655516816,1802.7525186846099,2089.8642365903825,1985.604192224999,2076.1609582771243,1977.0789055115492,2070.607946521,2067.8260913274553,1968.8565172247609,2062.251652905531,1963.3572098290683,2056.6628711208505,{"$f":"EK305","v":2053.8630866880385},1763.1252796314079,2048.2527010988124,1949.5465967581526,2042.6278535758356,1943.9972902072477,2036.9884964215235,2034.1633617848674,1935.6463312366132,1779.6454236780628,1689.3432472491522,1774.1998713433504,1771.4717457110173,1593.8053407802681,1766.0047661191834,1675.8745969718998,1760.5234427835653,1670.4622643134458,1755.02772840117,1752.2744597432866,814.9984682047434,1798.924180104515,1707.3388355990692,1793.3627036690941,1790.5764907013936,1521.7166719972311,1784.9930851903632,1693.583697499605,1779.3950000304631,1688.0561892261376,1773.782186827063,1770.9702420428066,1679.7375057354093,1765.3352456905932,1674.1733656928945,1759.685399620208,1756.8548926511303,1489.3572142408675,1751.1826801792813,1660.198433560276,1745.4954953251872,1654.5825000686705,1739.7932887443903,1736.936536842567,1646.1306319435716,1731.2117048004575,1640.477336225752,1725.4717269688645,1722.5960427923501,1456.474474423007,1716.8332526500672,1626.278227249717,1711.0551916466638,1620.5721054486448,1705.2618094691679,1702.3593571727056,1611.9843973150787,1696.5428985399762,1606.2401684873244,1690.7109922353065,1687.7892303103395,1510.3265411972443,1681.9340570336012,1591.8124137964924,{"$f":"GW305","v":1676.06330855838},1586.0143059740999,1670.1769335841518,1667.2278700829911,1577.2880503159695,1661.3179588074649,1571.4510760409694,1655.3922920521291,1652.4235341618701,1389.0972057861482,1646.4741368488335,1473.1673266955463,1496.9011825058667,1443.3140067054742,1493.3244125633846,1491.5324437339646,1438.0112035132788,972.06443089952643,918.58723826109758,968.46369640414093,966.65971572685123,810.03955091268517,963.04450769210246,909.67775258563256,959.41961091413327,906.09715887460493,955.78499349904837,953.96402955745168,900.70817006504603,950.31477115913424,897.10339901226257,946.655711935402,944.82249693758092,789.06034538838674,941.14867595996691,888.04884703261473,937.46497331647254,884.40989225435521,933.77135648711476,931.92082006139412,878.93300146112392,928.21227074731723,875.26938792038186,924.49372548494352,922.6306940989142,818.74556210248124,918.89709321037162,866.06688106785168,915.15341394610596,862.36840322467344,911.39962314773754,909.51892553185507,856.8018603735444,905.74990502487037,853.07823289232181,901.97068961625791,900.07724834791406,746.05893952206043,896.28267767180978,843.72482586831768,892.47782804848498,839.96564014132161,888.66266566860691,886.75120659955076,{"$f":"JI305","v":834.30766078700481},940.10233826230342,885.82996864519839,936.19899241294252,934.24336502374956,775.55838593263059,930.32417965171851,876.17168594643658,926.39439118668554,872.28999269214626,922.45396476822043,920.47975140165352,866.44765175509508,916.52330244225527,862.53950644259169,912.55612788279461,910.56850748942827,752.81558784884169,906.58517838569333,852.7225089327975,902.59103532272252,848.77696417546099,898.58604275603352,896.57946676962626,343.02813579281246,927.96021780035528,873.11463817159211,923.90442989380779,921.87240633216402,814.36499657329693,917.80007738088295,863.07874577963059,913.71667575838967,859.04519629224797,909.62216508105951,907.57073244468961,852.97419591313189,903.45948970754955,848.91302536839487,899.33704643936596,897.27161311130624,737.99453770184277,893.1323000123657,838.71140406347308,888.98169416258315,834.61118148689582,884.81975846447972,882.73453029645316,828.43976048563161,878.55553000476266,824.3113678296304,874.36510659374403,872.26559949812543,713.96610919019361,868.05797101943165,813.94072342882225,863.83882539219883,809.77250260085088,859.6081247910638,857.48842952131633,803.49866516667987,853.24032526826113,799.30171446019858,848.98057094022226,{"$f":"LU305","v":846.84631304775382},689.53555898782986,842.56901183743889,788.75868811747409,838.27996467795265,784.52111786342095,833.97913300173957,831.8242858833022,778.14282900822172,827.50570484405,773.87595808765036,823.1752423209474,821.00554331813464,716.07421615795101,816.65718539119666,763.15712502245583,812.29684822498155,758.84882764367239,807.92449249515698,805.73379534516675,752.36401243164096,801.34333775763957,748.02583239334353,796.94076273665746,794.73491876470734,639.4359664257513,790.3140929795494,737.12770059415539,785.88105008729701,732.74727134650357,781.43574999196596,779.20849092759659,726.1538141086736,774.74472956302588,721.74290878320164,770.26861018541524,768.02590357400993,613.75046483210167,763.53117109868424,710.66191768557815,759.0239789807614,706.20792424763965,754.50428633743968,752.23973950662389,699.50366778094451,747.70121912970012,695.0185931969113,743.1500954391654,740.86979443499717,587.62991683807547,736.29968820294971,683.75111233552627,731.716875033375,679.22209426634174,727.12131324118559,724.81873854805417,672.40483901692528,720.20397536645214,667.84412285432359,715.57635875689039,713.25771724685194,611.02240417543544,708.61074140196888,656.3864504884807,{"$f":"OG305","v":703.95080647164752},651.78091867461808,699.27786995274869,696.93651277765844,644.84842190506174,692.24399388073527,640.21056293783113,687.53836653310555,685.1806237620483,534.0489540365802,680.45525309277434,628.55892464992235,675.71666624178511,623.87536074167815,670.96481987180766,668.5839107858659,616.8253356818484,663.81209357231785,612.10880320946831,659.02690788044231,656.62928816336876,506.57074765126021,651.82396752570185,600.25935047585904,173.28986461951109,627.78755479207996,675.5274631862377,673.0930938347401,620.57956832401953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt Service",null,null,null,null,null,null,null,null,{"$f":"SUM(L337:L338)","v":0},{"$f":"SUM(M337:M338)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,874.99999999999989,874.99999999999989,874.99999999999989,874.99999999999989,874.99999999999989,874.99999999999989,860.41666666666652,860.41666666666652,860.41666666666652,860.41666666666652,860.41666666666652,860.41666666666652,845.83333333333326,845.83333333333326,845.83333333333326,845.83333333333326,845.83333333333326,845.83333333333326,831.24999999999989,831.24999999999989,831.24999999999989,831.24999999999989,831.24999999999989,831.24999999999989,816.66666666666652,816.66666666666652,816.66666666666652,816.66666666666652,816.66666666666652,816.66666666666652,802.08333333333326,802.08333333333326,802.08333333333326,802.08333333333326,802.08333333333326,{"$f":"SUM(BY337:BY338)","v":802.08333333333326},787.49999999999989,787.49999999999989,787.49999999999989,787.49999999999989,787.49999999999989,787.49999999999989,766.82844047366393,766.82844047366393,766.82844047366393,766.82844047366393,766.82844047366393,766.82844047366393,742.91746490148034,742.91746490148034,742.91746490148034,742.91746490148034,742.91746490148034,742.91746490148034,719.88639810951611,719.88639810951611,719.88639810951611,719.88639810951611,719.88639810951611,719.88639810951611,696.13074396673949,696.13074396673949,696.13074396673949,696.13074396673949,696.13074396673949,696.13074396673949,672.29639741423614,672.29639741423614,672.29639741423614,672.29639741423614,672.29639741423614,672.29639741423614,647.66572144171346,647.66572144171346,647.66572144171346,647.66572144171346,647.66572144171346,647.66572144171346,623.07579362366698,623.07579362366698,623.07579362366698,623.07579362366698,623.07579362366698,623.07579362366698,597.54867461011111,597.54867461011111,597.54867461011111,597.54867461011111,597.54867461011111,597.54867461011111,583.33333333333337,583.33333333333337,583.33333333333337,583.33333333333337,583.33333333333337,583.33333333333337,583.33333333333337,583.33333333333337,583.33333333333337,{"$f":"SUM(EK337:EK338)","v":583.33333333333337},583.33333333333337,583.33333333333337,583.33333333333337,583.33333333333337,583.33333333333337,583.33333333333337,583.33333333333337,583.33333333333337,583.33333333333337,583.33333333333337,583.33333333333337,583.33333333333337,583.33333333333337,583.33333333333337,583.33333333333337,583.33333333333337,583.33333333333337,583.33333333333337,583.33333333333337,583.33333333333337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GW337:GW338)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JI337:JI338)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LU337:LU338)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OG337:OG338)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"DSCR",null,null,null,null,null,null,null,null,{"$f":"IF(L339>0.1,L336/L339)","v":false},{"$f":"IF(M339>0.1,M336/M339)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0.5678505259316351,0.59841269668498098,0.56374210492411014,0.51129179029081273,0.61230602854357485,0.50710751859010994,0.54403380608755647,0.50672182089322138,0.53965592511942706,0.50232888096471029,0.5001095135676783,0.53316058146443379,0.49994197844052718,0.53353820963939291,0.49529506578578364,0.52597449189942191,0.59377570971574867,0.52143883248097556,0.55973004655627745,0.52154605791063391,0.55501993031358055,0.5168183262506052,0.51443075356302348,0.54802784420137995,0.51452381662835445,0.54869691578431268,0.50952586226437124,0.54173839372021759,0.64653243904180813,0.53688448471890682,0.57637051936904671,0.53725635002849736,0.57130136499864348,0.5321667989287383,0.529597447002221,{"$f":"IF(BY339>0.1,BY336/BY339)","v":0.56377243239538344},2.4805766403348137,2.3655852827035537,2.478325060927121,2.608380067157555,2.2519976528796453,2.6033454429521132,2.5418776992518795,2.6616642463064424,2.5396953687399559,2.6584838755846469,2.655892963567748,2.5325153007288863,2.54320363273705,2.4232158757863904,2.5405474435465245,2.6734977469914161,2.302330814447985,2.668053248464989,2.6153737525248912,2.7405561894588892,2.6128019911453491,2.7368759275807903,2.7340566558685246,2.6048513477126125,2.8126900847801646,2.6806166541743752,2.8097602789413725,2.9538961291225845,2.6806456555091374,2.9479085397589042,2.9007566360587114,3.0389448690094327,2.8978995979818332,3.0344788231210638,3.031350717582781,2.8886935522779216,3.1311044597045252,2.9847356308519433,3.1277735910896132,3.285221006281946,2.8328114801654509,3.2785158859738637,3.2400584193999258,3.3937180998844116,3.2364908529020426,3.3883155355440722,3.3848191558652836,3.2261585810340372,3.5128564111694409,3.3493383008223954,3.5086880057456726,3.504971150539713,3.0169132579214084,3.4973958196024419,3.4038929009571408,3.5591330713322131,3.3892781237340843,3.5496136226074282,3.5448447279899233,3.3751826009567325,3.5352885478380531,3.365755216849831,3.525707779064315,{"$f":"IF(EK339>0.1,EK336/EK339)","v":3.5209081486080658},3.0225004793681278,3.511290344740821,3.3420798801568328,3.5016477489871467,3.3325667832124246,3.4919802795797543,3.4871371916312013,3.3182508535484794,3.0508207263052505,2.8960169952842607,3.0414854937314577,3.0368087069331722,2.7322377270518881,3.0274367419185997,2.8729278805232568,3.0180401876289689,2.863649595965907,3.0086189629734341,3.0038990738456337,1.3971402312081314,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GW339>0.1,GW336/GW339)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JI339>0.1,JI336/JI339)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LU339>0.1,LU336/LU339)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OG339>0.1,OG336/OG339)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,"Dividend Covenant",null,null,null,{"$f":"Assumptions!G137","v":1.4},null,null,null,null,{"$f":"$G$343","v":1.4},{"$f":"$G$343","v":1.4},1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,{"$f":"$G$343","v":1.4},1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,{"$f":"$G$343","v":1.4},1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,{"$f":"$G$343","v":1.4},1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,{"$f":"$G$343","v":1.4},1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,{"$f":"$G$343","v":1.4},1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,{"$f":"$G$343","v":1.4},1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4]
[]
[null,"Loan Life Coverage Ratio"]
[null,null,"NPV of Repayment with SUMPRODUCT",null,null,null,{"$f":"SUMPRODUCT(L349:QL349/L348:QL348)","v":133360.62092881059}]
[null,null,"Open Balance of Debt at COD Less DSRA",null,null,null,{"$f":"SUMIF(218:218,TRUE,172:172)-H219","v":64749.999999999971}]
[null,"Project Life Coverage Ratio"]
[null,null,"CFADS over Project Life",null,null,null,null,null,null,null,null,{"$f":"L305","v":0},{"$f":"M305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,496.86921019018064,523.61110959935831,493.27434180859632,447.38031650446106,535.76777497562796,443.71907876634617,468.095753987835,435.9919000602091,464.32895223817366,432.21214133005276,430.3025606321898,458.7402503016898,422.86759009761255,451.2844023199865,418.93707647714194,444.88675773159429,502.2352878012374,441.05034580682508,465.27560119990557,433.53516063821434,461.3603170731638,429.60523369581551,427.62056389926317,455.54814549239705,420.1944502464894,448.10248122385525,416.11278751590311,442.41968820484431,528.00149188414321,438.45566252044051,462.29718741058952,430.92436408535718,458.23130317599521,426.84211997409216,424.7812856163647,{"$f":"BY305","v":452.19247181713047},1953.4541042636654,1862.8984101290484,1951.6809854801074,2054.0993028865742,1773.4481516427204,2050.1345363247888,1949.1841119921037,2041.0398430596795,1947.5106388890472,2038.6010443389569,2036.6142593176337,1942.004758533624,1889.3903955612448,1800.2493953482456,1887.4170662215206,1986.1881686146821,1710.4417720342576,1982.1433555717692,1882.771990415313,1972.8891240463004,1880.9206143789972,1970.2397535787761,1968.2101982205411,1875.1970543155514,1958.0000412658876,1866.0596657600397,1955.9605133476512,2056.2979099665768,1866.079854480784,2052.1297649282706,1950.16823619771,2043.0716873755193,1948.2474597913497,2040.0691808140823,2037.9661667299631,1942.0582684301789,2027.9090288038976,1933.1109556685115,2025.7517393793933,2127.7250331290684,1834.7148910097249,2123.3823565473808,2018.8019710546528,2114.5435984204828,2016.5791067276791,2111.177391356523,2108.998881813352,2010.1413182335862,2099.1026925899309,2001.3926624773039,2096.6118674537206,2094.3908655516816,1802.7525186846099,2089.8642365903825,1985.604192224999,2076.1609582771243,1977.0789055115492,2070.607946521,2067.8260913274553,1968.8565172247609,2062.251652905531,1963.3572098290683,2056.6628711208505,{"$f":"EK305","v":2053.8630866880385},1763.1252796314079,2048.2527010988124,1949.5465967581526,2042.6278535758356,1943.9972902072477,2036.9884964215235,2034.1633617848674,1935.6463312366132,1779.6454236780628,1689.3432472491522,1774.1998713433504,1771.4717457110173,1593.8053407802681,1766.0047661191834,1675.8745969718998,1760.5234427835653,1670.4622643134458,1755.02772840117,1752.2744597432866,814.9984682047434,1798.924180104515,1707.3388355990692,1793.3627036690941,1790.5764907013936,1521.7166719972311,1784.9930851903632,1693.583697499605,1779.3950000304631,1688.0561892261376,1773.782186827063,1770.9702420428066,1679.7375057354093,1765.3352456905932,1674.1733656928945,1759.685399620208,1756.8548926511303,1489.3572142408675,1751.1826801792813,1660.198433560276,1745.4954953251872,1654.5825000686705,1739.7932887443903,1736.936536842567,1646.1306319435716,1731.2117048004575,1640.477336225752,1725.4717269688645,1722.5960427923501,1456.474474423007,1716.8332526500672,1626.278227249717,1711.0551916466638,1620.5721054486448,1705.2618094691679,1702.3593571727056,1611.9843973150787,1696.5428985399762,1606.2401684873244,1690.7109922353065,1687.7892303103395,1510.3265411972443,1681.9340570336012,1591.8124137964924,{"$f":"GW305","v":1676.06330855838},1586.0143059740999,1670.1769335841518,1667.2278700829911,1577.2880503159695,1661.3179588074649,1571.4510760409694,1655.3922920521291,1652.4235341618701,1389.0972057861482,1646.4741368488335,1473.1673266955463,1496.9011825058667,1443.3140067054742,1493.3244125633846,1491.5324437339646,1438.0112035132788,972.06443089952643,918.58723826109758,968.46369640414093,966.65971572685123,810.03955091268517,963.04450769210246,909.67775258563256,959.41961091413327,906.09715887460493,955.78499349904837,953.96402955745168,900.70817006504603,950.31477115913424,897.10339901226257,946.655711935402,944.82249693758092,789.06034538838674,941.14867595996691,888.04884703261473,937.46497331647254,884.40989225435521,933.77135648711476,931.92082006139412,878.93300146112392,928.21227074731723,875.26938792038186,924.49372548494352,922.6306940989142,818.74556210248124,918.89709321037162,866.06688106785168,915.15341394610596,862.36840322467344,911.39962314773754,909.51892553185507,856.8018603735444,905.74990502487037,853.07823289232181,901.97068961625791,900.07724834791406,746.05893952206043,896.28267767180978,843.72482586831768,892.47782804848498,839.96564014132161,888.66266566860691,886.75120659955076,{"$f":"JI305","v":834.30766078700481},940.10233826230342,885.82996864519839,936.19899241294252,934.24336502374956,775.55838593263059,930.32417965171851,876.17168594643658,926.39439118668554,872.28999269214626,922.45396476822043,920.47975140165352,866.44765175509508,916.52330244225527,862.53950644259169,912.55612788279461,910.56850748942827,752.81558784884169,906.58517838569333,852.7225089327975,902.59103532272252,848.77696417546099,898.58604275603352,896.57946676962626,343.02813579281246,927.96021780035528,873.11463817159211,923.90442989380779,921.87240633216402,814.36499657329693,917.80007738088295,863.07874577963059,913.71667575838967,859.04519629224797,909.62216508105951,907.57073244468961,852.97419591313189,903.45948970754955,848.91302536839487,899.33704643936596,897.27161311130624,737.99453770184277,893.1323000123657,838.71140406347308,888.98169416258315,834.61118148689582,884.81975846447972,882.73453029645316,828.43976048563161,878.55553000476266,824.3113678296304,874.36510659374403,872.26559949812543,713.96610919019361,868.05797101943165,813.94072342882225,863.83882539219883,809.77250260085088,859.6081247910638,857.48842952131633,803.49866516667987,853.24032526826113,799.30171446019858,848.98057094022226,{"$f":"LU305","v":846.84631304775382},689.53555898782986,842.56901183743889,788.75868811747409,838.27996467795265,784.52111786342095,833.97913300173957,831.8242858833022,778.14282900822172,827.50570484405,773.87595808765036,823.1752423209474,821.00554331813464,716.07421615795101,816.65718539119666,763.15712502245583,812.29684822498155,758.84882764367239,807.92449249515698,805.73379534516675,752.36401243164096,801.34333775763957,748.02583239334353,796.94076273665746,794.73491876470734,639.4359664257513,790.3140929795494,737.12770059415539,785.88105008729701,732.74727134650357,781.43574999196596,779.20849092759659,726.1538141086736,774.74472956302588,721.74290878320164,770.26861018541524,768.02590357400993,613.75046483210167,763.53117109868424,710.66191768557815,759.0239789807614,706.20792424763965,754.50428633743968,752.23973950662389,699.50366778094451,747.70121912970012,695.0185931969113,743.1500954391654,740.86979443499717,587.62991683807547,736.29968820294971,683.75111233552627,731.716875033375,679.22209426634174,727.12131324118559,724.81873854805417,672.40483901692528,720.20397536645214,667.84412285432359,715.57635875689039,713.25771724685194,611.02240417543544,708.61074140196888,656.3864504884807,{"$f":"OG305","v":703.95080647164752},651.78091867461808,699.27786995274869,696.93651277765844,644.84842190506174,692.24399388073527,640.21056293783113,687.53836653310555,685.1806237620483,534.0489540365802,680.45525309277434,628.55892464992235,675.71666624178511,623.87536074167815,670.96481987180766,668.5839107858659,616.8253356818484,663.81209357231785,612.10880320946831,659.02690788044231,656.62928816336876,506.57074765126021,651.82396752570185,600.25935047585904,173.28986461951109,627.78755479207996,675.5274631862377,673.0930938347401,620.57956832401953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"PLCR",null,null,null,{"$f":"G356/G357","v":10.448995701225869}]
[]
[null,"Equity Balance"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,null,{"$f":"K367","v":0},{"$f":"L367","v":7625.3713154445359},11777.41146374802,17384.982254828617,24661.406650847239,33733.494355085662,44601.674575561898,57112.389065684911,70951.285242713537,85662.16516232038,100691.02760013854,115448.41219743044,129378.51212841217,142021.72582491863,153059.07495561201,162331.62935881573,169834.19604398022,175688.15455664738,180101.92621862018,183328.47430928139,185627.71864161475,187238.7583392555,188363.48983053141,189160.52471831092,189746.73973718431,190203.34644596331,190583.75271970336,190921.28969618827,191235.73718240144,191538.27388851211,197088.66845377925,195103.13209352127,193144.33763267248,191155.20640403291,189120.18115008922,187173.5433546167,185134.85686293489,183135.1303798079,181103.30004275328,179099.80675787662,177064.19666209185,175026.67698560923,173017.59499879609,171204.54757549037,169419.91696440702,167602.93902748081,165811.91077180905,164078.23104620696,162283.36637861043,160527.31029974032,158739.51378030851,156979.54241731166,155187.81597093746,153394.10485476672,151628.3213201891,150037.35892503924,148474.30456086676,146879.26050298632,145310.52334579482,143827.36799228261,142254.66680940671,140720.39048475429,139154.74133677664,137616.39912788963,136046.6677358007,{"$f":"BX367","v":134474.87550935405},132930.49446910818,133077.99074584845,133134.93132845411,133280.65448641084,133528.79596177404,133496.28628589338,129806.05632661331,129969.95417060837,130225.70774567101,130387.93211656302,130641.24689290494,130892.57488422553,125701.78436384794,125988.22858307,126185.53180207906,126470.00269196139,126853.24468423688,126960.74027993195,122465.74086889815,122768.59774976624,123161.57176426532,123462.57726909709,123852.90191312865,124241.19700180196,119261.79289253028,119823.71968286883,120293.70609770154,120853.59336012184,121513.81801916107,121983.82462271451,117316.77980912355,117894.70914094642,118565.54192394711,119141.55047936362,119809.38075580286,120475.10801815799,115275.40942495228,115955.71022535386,116541.21295262006,117219.35646359714,117999.4732683239,118486.57993093132,113510.8770918019,114206.66076227228,114998.18606010849,115691.74686625191,116479.90595702417,117265.88653825325,111676.95000806963,112478.56151908885,113182.46299999545,113981.58368587846,114778.48336985943,115283.74470697333,109959.58513378055,110661.91348571162,111454.7986036948,112148.60166891241,112935.93377513948,113720.484026173,95909.582268218248,96688.55808082984,97368.639450364979,{"$f":"EJ367","v":98142.02648119189},98912.613727585995,99392.463166923466,88289.323410328681,88955.5941667929,89714.946180074796,90375.667629988107,91129.380286115702,91880.267807606637,80477.061998702877,80973.431582087011,81379.498989042229,81870.42302009165,82358.618925508737,82669.148425995067,72607.765391821842,73000.364148499808,73477.611750989439,73864.798175008953,74336.550063116185,74805.548682565539,63957.104052143804,64472.752391954382,62282.892738950257,61085.640766726348,59799.578713464711,58247.44305446661,57227.443627365807,55852.758399381113,54655.29386161804,53280.679210519782,52083.129367826768,50797.041582748578,49422.533006147249,48224.854905808497,46850.417185516868,45652.653379150252,44366.547031887239,42815.773513183041,41794.323138827524,40420.063051914578,39222.084273385553,37847.895437835105,36649.83038621689,35363.697794021136,33989.616048828211,32791.421281391158,31417.411072522518,30219.129622971697,28932.978098501248,27383.580689837971,26360.663627771097,24986.832762076814,23788.333886179826,22414.57495968787,21215.98882341446,19929.810530824063,18556.159730672502,17357.442391603465,15983.863821256879,14785.058804710929,13498.861202492028,12038.122673084998,10926.45434862742,{"$f":"GV367","v":9553.0568650963778},8354.0319195643315,6980.7070766861179,5781.5938640022359,4495.3689602071408,3122.1533001461848,1922.9073683437459,549.76464528331599,-649.56997899945873,-1935.8145771836521,-3482.4167458533084,-4508.3156550845579,-5964.8983055317804,-7224.4402900153946,-8561.3033061097212,-9794.5687405457447,-11079.6365496691,-12416.433630183719,-12882.380402797471,-12935.8575954359,-12885.981137292858,-12887.785117970147,-13044.405282784313,-12891.400326004896,-12944.767081111366,-12895.025222782864,-12948.347674822393,-12898.65984019795,-12900.480804139546,-12953.736663631951,-12904.130062537864,-12957.341434684735,-12907.789121761596,-12909.622336759418,-13065.384488308611,-12913.296157737032,-12966.395986664384,-12916.979860380525,-12970.034941442644,-12920.673477209883,-12922.524013635604,-12975.511832235874,-12926.232562949681,-12979.175445776616,-12929.951108212055,-12931.814139598084,-13035.699271594516,-12935.547740486627,-12988.377952629146,-12939.291419750891,-12992.076430472323,-12943.045210549259,-12944.925908165142,-12997.642973323453,-12948.694928672128,-13001.366600804677,-12952.474144080739,-12954.367585349082,-13108.385894174937,-12958.162156025188,-13010.720007828681,-12961.967005648514,-13014.479193555677,-12965.782168028391,{"$f":"JH367","v":-12967.693627097447},-13020.137172909994,-12914.342495434694,-12968.614865051797,-12918.245841284053,-12920.201468673247,-13078.886447764366,-12924.120654045279,-12978.273147750562,-12928.050442510312,-12982.154841004853,-12931.990868928777,-12933.965082295344,-12987.997181941902,-12937.921531254742,-12991.905327254406,-12941.888705814203,-12943.87632620757,-13101.629245848157,-12947.859655311304,-13001.7223247642,-12951.853798374275,-13005.667869521538,-12955.858790940965,-12957.865366927372,-13511.416697904186,-12926.484615896643,-12981.330195525406,-12930.54040380319,-12932.572427364834,-13040.079837123702,-12936.644756316115,-12991.366087917368,-12940.728157938609,-12995.399637404751,-12944.82266861594,-12946.87410125231,-13001.470637783868,-12950.98534398945,-13005.531808328606,-12955.107787257633,-12957.173220585693,-13116.450295995157,-12961.312533684633,-13015.733429633525,-12965.463139534415,-13019.833652210102,-12969.625075232518,-12971.710303400545,-13026.005073211367,-12975.889303692235,-13030.133465867366,-12980.079727103252,-12982.179234198871,-13140.478724506802,-12986.386862677564,-13040.504110268173,-12990.606008304798,-13044.672331096146,-12994.836708905932,-12996.95640417568,-13050.946168530316,-13001.204508428735,-13055.143119236798,{"$f":"LT367","v":-13005.464262756774},-13007.598520649242,-13164.909274709167,-13011.875821859558,-13065.686145579522,-13016.164869019043,-13069.923715833575,-13020.465700695255,-13022.620547813693,-13076.302004688772,-13026.939128852944,-13080.568875609344,-13031.269591376047,-13033.439290378859,-13138.370617539043,-13037.787648305797,-13091.287708674539,-13042.147985472013,-13095.596006053322,-13046.520341201838,-13048.711038351828,-13102.080821265354,-13053.101495939354,-13106.419001303651,-13057.504070960336,-13059.709914932288,-13215.008867271243,-13064.130740717444,-13117.317133102839,-13068.563783609698,-13121.697562350491,-13073.009083705028,-13075.236342769398,-13128.291019588321,-13079.700104133968,-13132.701924913792,-13084.176223511578,-13086.418930122985,-13240.694368864893,-13090.91366259831,-13143.782916011416,-13095.420854716232,-13148.236909449355,-13099.940547359554,-13102.205094190371,-13154.941165916051,-13106.743614567295,-13159.426240500083,-13111.29473825783,-13113.575039261998,-13266.814916858919,-13118.145145494045,-13170.693721361467,-13122.727958663618,-13175.22273943065,-13127.323520455808,-13129.626095148938,-13182.039994680068,-13134.240858330541,-13186.600710842669,-13138.868474940102,-13141.187116450141,-13243.422429521557,-13145.834092295025,{"$f":"OF367","v":-13198.058383208514},-13150.494027225346,-13202.663915022376,-13155.166963744246,-13157.508320919336,-13209.596411791932,-13162.20083981626,-13214.234270759163,-13166.906467163888,-13169.264209934947,-13320.395879660415,-13173.98958060422,-13225.885909047072,-13178.728167455209,-13230.569472955316,-13183.480013825187,-13185.860922911128,-13237.619498015147,-13190.632740124676,-13242.336030487526,-13195.417925816551,-13197.815545533625,-13347.874086045735,-13202.620866171294,-13254.185483221136,-13681.154969077483,-13226.657278904915,-13178.917370510757,-13181.351739862253,-13233.865265372973,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993]
[null,null,"Less Dividends",null,null,null,null,null,null,null,null,{"$f":"L331","v":0},{"$f":"M331","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY331","v":0},0,0,0,0,0,3934.4066680814822,0,0,0,0,0,5347.5090109141747,0,0,0,0,0,4874.196590266386,0,0,0,0,0,5274.6860540400048,0,0,0,0,0,5323.1013275918958,0,0,0,0,0,5769.5179572610559,0,0,0,0,0,5751.4769672744824,0,0,0,0,0,6276.0595478329269,0,0,0,0,0,6116.5326282124515,0,0,0,0,0,18496.482434885576,0,0,0,{"$f":"EK331","v":0},0,11868.116617399657,0,0,0,0,0,12055.57629984644,0,0,0,0,0,10544.111959998463,0,0,0,0,0,10380.167258332551,0,2613.9226483092584,1707.3388355990687,1793.3627036690941,1790.5764907013936,1521.7166719972311,1784.9930851903632,1693.583697499605,1779.3950000304631,1688.0561892261376,1773.782186827063,1770.9702420428066,1679.7375057354093,1765.3352456905932,1674.1733656928945,1759.685399620208,1756.8548926511303,1489.3572142408675,1751.1826801792813,1660.198433560276,1745.4954953251872,1654.5825000686705,1739.7932887443903,1736.936536842567,1646.1306319435716,1731.2117048004575,1640.477336225752,1725.4717269688645,1722.5960427923501,1456.474474423007,1716.8332526500672,1626.278227249717,1711.0551916466638,1620.5721054486448,1705.2618094691679,1702.3593571727056,1611.9843973150787,1696.5428985399762,1606.2401684873244,1690.7109922353065,1687.7892303103395,1510.3265411972443,1681.9340570336012,{"$f":"GW331","v":1591.8124137964924},1676.06330855838,1586.0143059740999,1670.1769335841518,1667.2278700829911,1577.2880503159695,1661.3179588074649,1571.4510760409694,1655.3922920521291,1652.4235341618701,1389.0972057861482,1646.4741368488335,1473.1673266955463,1496.9011825058665,1443.3140067054742,1493.3244125633846,1491.5324437339646,1438.0112035132788,972.06443089952654,918.58723826109758,968.46369640414082,966.65971572685135,810.03955091268517,963.04450769210234,909.67775258563256,959.41961091413327,906.09715887460493,955.78499349904837,953.96402955745157,900.70817006504603,950.31477115913412,897.10339901226257,946.655711935402,944.82249693758104,789.06034538838685,941.14867595996702,888.04884703261473,937.46497331647265,884.4098922543551,933.77135648711487,931.92082006139412,878.93300146112392,928.21227074731723,875.26938792038186,924.49372548494352,922.63069409891409,818.74556210248124,918.89709321037162,866.06688106785168,915.15341394610596,862.36840322467333,911.39962314773766,909.51892553185507,856.80186037354451,905.74990502487026,853.07823289232192,901.97068961625791,900.07724834791406,746.05893952206043,896.28267767180978,843.72482586831757,892.47782804848498,839.9656401413215,888.66266566860691,{"$f":"JI331","v":886.75120659955087},834.30766078700481,940.10233826230342,885.82996864519828,936.19899241294252,934.24336502374945,775.5583859326307,930.32417965171862,876.17168594643658,926.39439118668565,872.28999269214614,922.45396476822043,920.47975140165363,866.44765175509519,916.52330244225527,862.5395064425918,912.55612788279473,910.56850748942838,752.81558784884169,906.58517838569333,852.72250893279761,902.59103532272252,848.77696417546099,898.58604275603352,896.57946676962615,343.02813579281246,927.96021780035517,873.11463817159211,923.9044298938079,921.87240633216402,814.36499657329682,917.80007738088284,863.07874577963071,913.71667575838978,859.04519629224797,909.62216508105939,907.57073244468961,852.97419591313178,903.45948970754966,848.91302536839498,899.33704643936585,897.27161311130635,737.99453770184277,893.1323000123657,838.71140406347308,888.98169416258315,834.61118148689593,884.81975846447972,882.73453029645316,828.43976048563172,878.55553000476266,824.3113678296304,874.36510659374403,872.26559949812531,713.96610919019372,868.05797101943176,813.94072342882214,863.83882539219871,809.77250260085088,859.6081247910638,857.48842952131645,803.49866516667998,853.24032526826113,799.30171446019858,{"$f":"LU331","v":848.98057094022215},846.84631304775394,689.53555898782997,842.56901183743889,788.75868811747409,838.27996467795265,784.52111786342084,833.97913300173968,831.82428588330231,778.14282900822172,827.50570484404989,773.87595808765036,823.17524232094729,821.00554331813464,716.07421615795101,816.65718539119666,763.15712502245583,812.29684822498143,758.84882764367239,807.92449249515698,805.73379534516675,752.36401243164096,801.34333775763957,748.02583239334353,796.94076273665746,794.73491876470734,639.4359664257513,790.31409297954951,737.12770059415539,785.88105008729713,732.74727134650357,781.43574999196608,779.20849092759659,726.15381410867371,774.74472956302588,721.74290878320153,770.26861018541513,768.02590357401004,613.75046483210167,763.53117109868413,710.66191768557815,759.02397898076129,706.20792424763954,754.50428633743968,752.23973950662389,699.50366778094462,747.70121912970012,695.0185931969113,743.1500954391654,740.86979443499717,587.62991683807536,736.29968820294971,683.75111233552616,731.71687503337489,679.22209426634163,727.12131324118559,724.81873854805417,672.40483901692528,720.20397536645214,667.84412285432359,715.57635875689039,713.25771724685183,611.02240417543544,708.61074140196888,{"$f":"OG331","v":656.3864504884807},703.95080647164764,651.78091867461808,699.27786995274869,696.93651277765844,644.84842190506174,692.24399388073539,640.21056293783113,687.53836653310555,685.1806237620483,534.0489540365802,680.45525309277446,628.55892464992235,675.71666624178511,623.87536074167815,670.96481987180755,668.58391078586578,616.8253356818484,663.81209357231796,612.10880320946831,659.02690788044242,656.62928816336876,506.57074765126026,651.82396752570185,600.25935047585904,173.28986461951104,627.78755479207996,675.5274631862377,673.09309383473999,620.57956832401953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,null,null,null,null,{"$f":"L363+L364+L365-L366","v":7625.3713154445359},{"$f":"M363+M364+M365-M366","v":11777.41146374802},17384.982254828617,24661.406650847239,33733.494355085662,44601.674575561898,57112.389065684911,70951.285242713537,85662.16516232038,100691.02760013854,115448.41219743044,129378.51212841217,142021.72582491863,153059.07495561201,162331.62935881573,169834.19604398022,175688.15455664738,180101.92621862018,183328.47430928139,185627.71864161475,187238.7583392555,188363.48983053141,189160.52471831092,189746.73973718431,190203.34644596331,190583.75271970336,190921.28969618827,191235.73718240144,191538.27388851211,197088.66845377925,195103.13209352127,193144.33763267248,191155.20640403291,189120.18115008922,187173.5433546167,185134.85686293489,183135.1303798079,181103.30004275328,179099.80675787662,177064.19666209185,175026.67698560923,173017.59499879609,171204.54757549037,169419.91696440702,167602.93902748081,165811.91077180905,164078.23104620696,162283.36637861043,160527.31029974032,158739.51378030851,156979.54241731166,155187.81597093746,153394.10485476672,151628.3213201891,150037.35892503924,148474.30456086676,146879.26050298632,145310.52334579482,143827.36799228261,142254.66680940671,140720.39048475429,139154.74133677664,137616.39912788963,136046.6677358007,134474.87550935405,{"$f":"BY363+BY364+BY365-BY366","v":132930.49446910818},133077.99074584845,133134.93132845411,133280.65448641084,133528.79596177404,133496.28628589338,129806.05632661331,129969.95417060837,130225.70774567101,130387.93211656302,130641.24689290494,130892.57488422553,125701.78436384794,125988.22858307,126185.53180207906,126470.00269196139,126853.24468423688,126960.74027993195,122465.74086889815,122768.59774976624,123161.57176426532,123462.57726909709,123852.90191312865,124241.19700180196,119261.79289253028,119823.71968286883,120293.70609770154,120853.59336012184,121513.81801916107,121983.82462271451,117316.77980912355,117894.70914094642,118565.54192394711,119141.55047936362,119809.38075580286,120475.10801815799,115275.40942495228,115955.71022535386,116541.21295262006,117219.35646359714,117999.4732683239,118486.57993093132,113510.8770918019,114206.66076227228,114998.18606010849,115691.74686625191,116479.90595702417,117265.88653825325,111676.95000806963,112478.56151908885,113182.46299999545,113981.58368587846,114778.48336985943,115283.74470697333,109959.58513378055,110661.91348571162,111454.7986036948,112148.60166891241,112935.93377513948,113720.484026173,95909.582268218248,96688.55808082984,97368.639450364979,98142.02648119189,{"$f":"EK363+EK364+EK365-EK366","v":98912.613727585995},99392.463166923466,88289.323410328681,88955.5941667929,89714.946180074796,90375.667629988107,91129.380286115702,91880.267807606637,80477.061998702877,80973.431582087011,81379.498989042229,81870.42302009165,82358.618925508737,82669.148425995067,72607.765391821842,73000.364148499808,73477.611750989439,73864.798175008953,74336.550063116185,74805.548682565539,63957.104052143804,64472.752391954382,62282.892738950257,61085.640766726348,59799.578713464711,58247.44305446661,57227.443627365807,55852.758399381113,54655.29386161804,53280.679210519782,52083.129367826768,50797.041582748578,49422.533006147249,48224.854905808497,46850.417185516868,45652.653379150252,44366.547031887239,42815.773513183041,41794.323138827524,40420.063051914578,39222.084273385553,37847.895437835105,36649.83038621689,35363.697794021136,33989.616048828211,32791.421281391158,31417.411072522518,30219.129622971697,28932.978098501248,27383.580689837971,26360.663627771097,24986.832762076814,23788.333886179826,22414.57495968787,21215.98882341446,19929.810530824063,18556.159730672502,17357.442391603465,15983.863821256879,14785.058804710929,13498.861202492028,12038.122673084998,10926.45434862742,9553.0568650963778,{"$f":"GW363+GW364+GW365-GW366","v":8354.0319195643315},6980.7070766861179,5781.5938640022359,4495.3689602071408,3122.1533001461848,1922.9073683437459,549.76464528331599,-649.56997899945873,-1935.8145771836521,-3482.4167458533084,-4508.3156550845579,-5964.8983055317804,-7224.4402900153946,-8561.3033061097212,-9794.5687405457447,-11079.6365496691,-12416.433630183719,-12882.380402797471,-12935.8575954359,-12885.981137292858,-12887.785117970147,-13044.405282784313,-12891.400326004896,-12944.767081111366,-12895.025222782864,-12948.347674822393,-12898.65984019795,-12900.480804139546,-12953.736663631951,-12904.130062537864,-12957.341434684735,-12907.789121761596,-12909.622336759418,-13065.384488308611,-12913.296157737032,-12966.395986664384,-12916.979860380525,-12970.034941442644,-12920.673477209883,-12922.524013635604,-12975.511832235874,-12926.232562949681,-12979.175445776616,-12929.951108212055,-12931.814139598084,-13035.699271594516,-12935.547740486627,-12988.377952629146,-12939.291419750891,-12992.076430472323,-12943.045210549259,-12944.925908165142,-12997.642973323453,-12948.694928672128,-13001.366600804677,-12952.474144080739,-12954.367585349082,-13108.385894174937,-12958.162156025188,-13010.720007828681,-12961.967005648514,-13014.479193555677,-12965.782168028391,-12967.693627097447,{"$f":"JI363+JI364+JI365-JI366","v":-13020.137172909994},-12914.342495434694,-12968.614865051797,-12918.245841284053,-12920.201468673247,-13078.886447764366,-12924.120654045279,-12978.273147750562,-12928.050442510312,-12982.154841004853,-12931.990868928777,-12933.965082295344,-12987.997181941902,-12937.921531254742,-12991.905327254406,-12941.888705814203,-12943.87632620757,-13101.629245848157,-12947.859655311304,-13001.7223247642,-12951.853798374275,-13005.667869521538,-12955.858790940965,-12957.865366927372,-13511.416697904186,-12926.484615896643,-12981.330195525406,-12930.54040380319,-12932.572427364834,-13040.079837123702,-12936.644756316115,-12991.366087917368,-12940.728157938609,-12995.399637404751,-12944.82266861594,-12946.87410125231,-13001.470637783868,-12950.98534398945,-13005.531808328606,-12955.107787257633,-12957.173220585693,-13116.450295995157,-12961.312533684633,-13015.733429633525,-12965.463139534415,-13019.833652210102,-12969.625075232518,-12971.710303400545,-13026.005073211367,-12975.889303692235,-13030.133465867366,-12980.079727103252,-12982.179234198871,-13140.478724506802,-12986.386862677564,-13040.504110268173,-12990.606008304798,-13044.672331096146,-12994.836708905932,-12996.95640417568,-13050.946168530316,-13001.204508428735,-13055.143119236798,-13005.464262756774,{"$f":"LU363+LU364+LU365-LU366","v":-13007.598520649242},-13164.909274709167,-13011.875821859558,-13065.686145579522,-13016.164869019043,-13069.923715833575,-13020.465700695255,-13022.620547813693,-13076.302004688772,-13026.939128852944,-13080.568875609344,-13031.269591376047,-13033.439290378859,-13138.370617539043,-13037.787648305797,-13091.287708674539,-13042.147985472013,-13095.596006053322,-13046.520341201838,-13048.711038351828,-13102.080821265354,-13053.101495939354,-13106.419001303651,-13057.504070960336,-13059.709914932288,-13215.008867271243,-13064.130740717444,-13117.317133102839,-13068.563783609698,-13121.697562350491,-13073.009083705028,-13075.236342769398,-13128.291019588321,-13079.700104133968,-13132.701924913792,-13084.176223511578,-13086.418930122985,-13240.694368864893,-13090.91366259831,-13143.782916011416,-13095.420854716232,-13148.236909449355,-13099.940547359554,-13102.205094190371,-13154.941165916051,-13106.743614567295,-13159.426240500083,-13111.29473825783,-13113.575039261998,-13266.814916858919,-13118.145145494045,-13170.693721361467,-13122.727958663618,-13175.22273943065,-13127.323520455808,-13129.626095148938,-13182.039994680068,-13134.240858330541,-13186.600710842669,-13138.868474940102,-13141.187116450141,-13243.422429521557,-13145.834092295025,-13198.058383208514,{"$f":"OG363+OG364+OG365-OG366","v":-13150.494027225346},-13202.663915022376,-13155.166963744246,-13157.508320919336,-13209.596411791932,-13162.20083981626,-13214.234270759163,-13166.906467163888,-13169.264209934947,-13320.395879660415,-13173.98958060422,-13225.885909047072,-13178.728167455209,-13230.569472955316,-13183.480013825187,-13185.860922911128,-13237.619498015147,-13190.632740124676,-13242.336030487526,-13195.417925816551,-13197.815545533625,-13347.874086045735,-13202.620866171294,-13254.185483221136,-13681.154969077483,-13226.657278904915,-13178.917370510757,-13181.351739862253,-13233.865265372973,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993]
[]
["Assets"]
[null,"Debt Service Reserve Account",null,null,null,null,null,null,null,null,null,{"$f":"L230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5250,5250,5250,5250,5250,5250,5250,5162.4999999999991,5162.4999999999991,5162.4999999999991,5162.4999999999991,5162.4999999999991,5162.4999999999991,5074.9999999999991,5074.9999999999991,5074.9999999999991,5074.9999999999991,5074.9999999999991,5074.9999999999991,4987.4999999999991,4987.4999999999991,4987.4999999999991,4987.4999999999991,4987.4999999999991,4987.4999999999991,4899.9999999999991,4899.9999999999991,4899.9999999999991,4899.9999999999991,4899.9999999999991,4899.9999999999991,4812.4999999999991,4812.4999999999991,4812.4999999999991,4812.4999999999991,{"$f":"BX230","v":4812.4999999999991},4812.4999999999991,4724.9999999999991,4724.9999999999991,4724.9999999999991,4724.9999999999991,4724.9999999999991,4724.9999999999991,4600.9706428419831,4600.9706428419831,4600.9706428419831,4600.9706428419831,4600.9706428419831,4600.9706428419831,4457.5047894088821,4457.5047894088821,4457.5047894088821,4457.5047894088821,4457.5047894088821,4457.5047894088821,4319.3183886570969,4319.3183886570969,4319.3183886570969,4319.3183886570969,4319.3183886570969,4319.3183886570969,4176.7844638004372,4176.7844638004372,4176.7844638004372,4176.7844638004372,4176.7844638004372,4176.7844638004372,4033.7783844854166,4033.7783844854166,4033.7783844854166,4033.7783844854166,4033.7783844854166,4033.7783844854166,3885.9943286502803,3885.9943286502803,3885.9943286502803,3885.9943286502803,3885.9943286502803,3885.9943286502803,3738.4547617420017,3738.4547617420017,3738.4547617420017,3738.4547617420017,3738.4547617420017,3738.4547617420017,3585.2920476606664,3585.2920476606664,3585.2920476606664,3585.2920476606664,3585.2920476606664,3585.2920476606664,0,0,0,0,0,0,0,0,{"$f":"EJ230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Debt Service Account",null,null,null,null,null,null,null,null,null,{"$f":"L208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,496.86921019018064,1020.480319789539,1513.7546615981353,1961.1349781025963,2496.9027530782241,0,468.095753987835,904.0876540480441,1368.4166062862178,1800.6287476162706,2230.9313082484605,0,422.86759009761255,874.1519924175991,1293.0890688947411,1737.9758266263354,2240.2111144275727,0,465.27560119990557,898.8107618381199,1360.1710789112838,1789.7763126070993,2217.3968765063623,0,420.1944502464894,868.29693147034459,1284.4097189862478,1726.8294071910921,2254.8308990752353,0,462.29718741058952,893.22155149594664,1351.4528546719419,1778.294974646034,{"$f":"BX208","v":2203.0762602623986},0,1953.4541042636654,3816.3525143927136,4724.9999999999991,4724.9999999999991,4724.9999999999991,0,1949.1841119921037,3990.2239550517834,4600.9706428419831,4600.9706428419831,4600.9706428419831,0,1889.3903955612448,3689.6397909094903,4457.5047894088821,4457.5047894088821,4457.5047894088821,0,1882.771990415313,3855.6611144616136,4319.3183886570969,4319.3183886570969,4319.3183886570969,0,1958.0000412658876,3824.0597070259273,4176.7844638004372,4176.7844638004372,4176.7844638004372,0,1950.16823619771,3993.2399235732291,4033.7783844854166,4033.7783844854166,4033.7783844854166,0,2027.9090288038976,3885.9943286502803,3885.9943286502803,3885.9943286502803,3885.9943286502803,0,2018.8019710546528,3738.4547617420017,3738.4547617420017,3738.4547617420017,3738.4547617420017,0,2099.1026925899309,3585.2920476606664,3585.2920476606664,3585.2920476606664,3585.2920476606664,88.31809357334896,0,0,0,0,0,0,0,0,{"$f":"EJ208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash Sweep Account",null,null,null,null,null,null,null,null,null,{"$f":"L214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX214","v":0},0,0,0,312.9100499618466,929.13984082781872,1461.1742863206348,615.04036089743636,615.04036089743636,615.04036089743636,1016.0695462270905,1627.6498595287776,2238.6341373240675,582.60142756008736,582.60142756008736,582.60142756008736,918.46704787672593,1514.3234984611304,2027.4560300714077,594.64300667153088,594.64300667153088,594.64300667153088,1019.8220087265851,1610.8939348002177,2201.3569942663798,562.55911629466527,562.55911629466527,562.55911629466527,1043.5298432666077,1660.4192162565807,2220.2431726008158,615.63892947848126,615.63892947848126,615.63892947848126,1187.9516291422299,1799.9723833864546,2411.3622334054435,582.61748052905386,582.61748052905386,605.12517727569252,1212.8506990895105,1851.1682090282311,2401.5826763311484,637.01470696421438,637.01470696421438,755.48194928415455,1360.4556813024583,1993.8088987094152,2626.508563253421,603.04239547007592,603.04239547007592,757.60338769204645,1386.5869479281628,2014.9042075936673,2555.72996319905,0,0,0,0,0,0,0,0,0,{"$f":"EJ214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Dividend Lock-up Account",null,null,null,null,null,null,null,null,null,{"$f":"L236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,87.500000000000909,87.500000000000909,87.500000000000909,87.500000000000909,87.500000000000909,87.500000000000909,175.00000000000091,175.00000000000091,175.00000000000091,175.00000000000091,175.00000000000091,175.00000000000091,262.50000000000091,262.50000000000091,262.50000000000091,262.50000000000091,262.50000000000091,262.50000000000091,350.00000000000091,350.00000000000091,350.00000000000091,350.00000000000091,350.00000000000091,350.00000000000091,437.50000000000091,437.50000000000091,437.50000000000091,437.50000000000091,{"$f":"BX236","v":437.50000000000091},437.50000000000091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,814.9984682047434,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Dividend Account",null,null,null,null,null,null,null,null,null,{"$f":"L254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX254","v":0},0,525.00000000000091,525.00000000000091,1255.1234499109762,2692.9929619315781,3934.4066680814822,1435.0941754273517,1559.1235325853677,1559.1235325853677,2494.8582983545612,3921.879029391831,5347.5090109141747,1359.4033309735369,1502.8691844066379,1502.8691844066379,2286.555631812128,3676.8873498424055,4874.196590266386,1387.5003489002384,1525.6867496520235,1525.6867496520235,2517.7710877804834,3896.9389152856265,5274.6860540400048,1312.6379380208855,1455.1718628775452,1455.1718628775452,2577.4368924787441,4016.8454294553476,5323.1013275918958,1436.4908354497893,1579.4969147648098,1579.4969147648098,2914.8932139802237,4342.9416405500815,5769.5179572610559,1359.4407879011251,1507.2248437362614,1559.7428028117515,2977.7690203773268,4467.1765435676753,5751.4769672744824,1486.3676495831669,1633.9072164914455,1910.3307819046393,3321.9361566140146,4799.7603305635803,6276.0595478329269,1407.09892276351,1560.2616368448453,1920.9039520294432,3388.5322592470475,4854.6058651332241,6116.5326282124515,4645.5941997894315,10304.808533248446,12380.969491525571,14358.048397037121,16428.656343558119,18496.482434885576,1968.8565172247618,4031.1081701302928,5994.4653799593616,{"$f":"EJ254","v":8051.1282510802121},10104.99133776825,11868.116617399657,2048.2527010988124,3997.799297856965,6040.4271514328011,7984.4244416400488,10021.412938061572,12055.57629984644,1935.6463312366122,3715.291754914675,5404.6350021638273,7178.8348735071777,8950.3066192181941,10544.111959998463,1766.0047661191838,3441.8793630910836,5202.4028058746489,6872.8650701880943,8627.8927985892642,10380.167258332551,0,2613.9226483092584,1707.3388355990687,1793.3627036690941,1790.5764907013936,1521.7166719972311,1784.9930851903632,1693.583697499605,1779.3950000304631,1688.0561892261376,1773.782186827063,1770.9702420428066,1679.7375057354093,1765.3352456905932,1674.1733656928945,1759.685399620208,1756.8548926511303,1489.3572142408675,1751.1826801792813,1660.198433560276,1745.4954953251872,1654.5825000686705,1739.7932887443903,1736.936536842567,1646.1306319435716,1731.2117048004575,1640.477336225752,1725.4717269688645,1722.5960427923501,1456.474474423007,1716.8332526500672,1626.278227249717,1711.0551916466638,1620.5721054486448,1705.2618094691679,1702.3593571727056,1611.9843973150787,1696.5428985399762,1606.2401684873244,1690.7109922353065,1687.7892303103395,1510.3265411972443,1681.9340570336012,{"$f":"GV254","v":1591.8124137964924},1676.06330855838,1586.0143059740999,1670.1769335841518,1667.2278700829911,1577.2880503159695,1661.3179588074649,1571.4510760409694,1655.3922920521291,1652.4235341618701,1389.0972057861482,1646.4741368488335,1473.1673266955463,1496.9011825058665,1443.3140067054742,1493.3244125633846,1491.5324437339646,1438.0112035132788,972.06443089952654,918.58723826109758,968.46369640414082,966.65971572685135,810.03955091268517,963.04450769210234,909.67775258563256,959.41961091413327,906.09715887460493,955.78499349904837,953.96402955745157,900.70817006504603,950.31477115913412,897.10339901226257,946.655711935402,944.82249693758104,789.06034538838685,941.14867595996702,888.04884703261473,937.46497331647265,884.4098922543551,933.77135648711487,931.92082006139412,878.93300146112392,928.21227074731723,875.26938792038186,924.49372548494352,922.63069409891409,818.74556210248124,918.89709321037162,866.06688106785168,915.15341394610596,862.36840322467333,911.39962314773766,909.51892553185507,856.80186037354451,905.74990502487026,853.07823289232192,901.97068961625791,900.07724834791406,746.05893952206043,896.28267767180978,843.72482586831757,892.47782804848498,839.9656401413215,888.66266566860691,{"$f":"JH254","v":886.75120659955087},834.30766078700481,940.10233826230342,885.82996864519828,936.19899241294252,934.24336502374945,775.5583859326307,930.32417965171862,876.17168594643658,926.39439118668565,872.28999269214614,922.45396476822043,920.47975140165363,866.44765175509519,916.52330244225527,862.5395064425918,912.55612788279473,910.56850748942838,752.81558784884169,906.58517838569333,852.72250893279761,902.59103532272252,848.77696417546099,898.58604275603352,896.57946676962615,343.02813579281246,927.96021780035517,873.11463817159211,923.9044298938079,921.87240633216402,814.36499657329682,917.80007738088284,863.07874577963071,913.71667575838978,859.04519629224797,909.62216508105939,907.57073244468961,852.97419591313178,903.45948970754966,848.91302536839498,899.33704643936585,897.27161311130635,737.99453770184277,893.1323000123657,838.71140406347308,888.98169416258315,834.61118148689593,884.81975846447972,882.73453029645316,828.43976048563172,878.55553000476266,824.3113678296304,874.36510659374403,872.26559949812531,713.96610919019372,868.05797101943176,813.94072342882214,863.83882539219871,809.77250260085088,859.6081247910638,857.48842952131645,803.49866516667998,853.24032526826113,799.30171446019858,{"$f":"LT254","v":848.98057094022215},846.84631304775394,689.53555898782997,842.56901183743889,788.75868811747409,838.27996467795265,784.52111786342084,833.97913300173968,831.82428588330231,778.14282900822172,827.50570484404989,773.87595808765036,823.17524232094729,821.00554331813464,716.07421615795101,816.65718539119666,763.15712502245583,812.29684822498143,758.84882764367239,807.92449249515698,805.73379534516675,752.36401243164096,801.34333775763957,748.02583239334353,796.94076273665746,794.73491876470734,639.4359664257513,790.31409297954951,737.12770059415539,785.88105008729713,732.74727134650357,781.43574999196608,779.20849092759659,726.15381410867371,774.74472956302588,721.74290878320153,770.26861018541513,768.02590357401004,613.75046483210167,763.53117109868413,710.66191768557815,759.02397898076129,706.20792424763954,754.50428633743968,752.23973950662389,699.50366778094462,747.70121912970012,695.0185931969113,743.1500954391654,740.86979443499717,587.62991683807536,736.29968820294971,683.75111233552616,731.71687503337489,679.22209426634163,727.12131324118559,724.81873854805417,672.40483901692528,720.20397536645214,667.84412285432359,715.57635875689039,713.25771724685183,611.02240417543544,708.61074140196888,{"$f":"OF254","v":656.3864504884807},703.95080647164764,651.78091867461808,699.27786995274869,696.93651277765844,644.84842190506174,692.24399388073539,640.21056293783113,687.53836653310555,685.1806237620483,534.0489540365802,680.45525309277446,628.55892464992235,675.71666624178511,623.87536074167815,670.96481987180755,668.58391078586578,616.8253356818484,663.81209357231796,612.10880320946831,659.02690788044242,656.62928816336876,506.57074765126026,651.82396752570185,600.25935047585904,173.28986461951104,627.78755479207996,675.5274631862377,673.09309383473999,620.57956832401953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Working Capital Balance"]
[null,"Fee Balance ",null,null,null,null,null,null,null,null,null,{"$f":"L265","v":1050},{"$f":"M265","v":1050},1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1050,1032.5,1015,997.5,980,962.5,945,927.5,910,892.5,875,857.5,840,822.5,805,787.5,770,752.5,735,717.5,700,682.5,665,647.5,630,612.5,595,577.5,560,542.5,525,507.5,490,472.5,455,437.5,{"$f":"BY265","v":420},402.5,385,367.5,350,332.5,315,297.5,280,262.5,245,227.5,210,192.5,175,157.5,140,122.5,105,87.5,70,52.5,35,17.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GW265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JI265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OG265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IDC Balance ",null,null,null,null,null,null,null,null,null,{"$f":"L275","v":0},{"$f":"M275","v":10.366576398223366},27.262818337738807,52.973186818692895,90.114861198918078,141.50081986045123,209.94028298880937,297.99594548405094,407.73086104274603,540.48559980602158,696.72519304978903,875.98460949813693,1076.9232790099384,1297.4781478886232,1535.086521234133,1786.9391788609507,2050.2231423870394,2322.3212324545671,2600.9489880633864,2884.2243658220632,3170.6780730136279,3459.2200914513965,3749.0804266256218,4039.7403613197203,4330.8662612366234,4622.2530543206522,4913.7801934327417,5205.3798705767258,5497.0155690413139,5788.668453779218,5740.4295499977243,5692.1906462162315,5643.9517424347378,5595.712838653244,5547.4739348717503,5499.2350310902575,5450.9961273087638,5402.7572235272701,5354.5183197457764,5306.2794159642835,5258.0405121827898,5209.8016084012961,5166.3865949979518,5122.9715815946083,5079.556568191264,5036.1415547879196,4992.7265413845753,4949.3115279812318,4905.8965145778875,4862.4815011745432,4819.0664877711988,4775.6514743678554,4732.236460964511,4688.8214475611667,4649.7479354981569,4610.6744234351472,4571.6009113721375,4532.5273993091278,4493.453887246118,4454.3803751831083,4415.3068631200986,4376.2333510570888,4337.1598389940791,4298.0863269310694,4259.0128148680596,{"$f":"BY275","v":4219.9393028050499},4184.7731419483407,4149.6069810916324,4114.4408202349241,4079.2746593782149,4044.1084985215061,4008.9423376647974,3973.7761768080886,3938.6100159513799,3903.4438550946711,3868.2776942379624,3833.1115333812536,3797.9453725245448,3766.2958277535072,3734.6462829824691,3702.996738211431,3671.3471934403933,3639.6976486693557,3608.048103898318,3576.3985591272804,3544.7490143562427,3513.099469585205,3481.4499248141674,3449.8003800431297,3418.1508352720921,3389.6662449781579,3361.1816546842238,3332.6970643902896,3304.2124740963554,3275.7278838024213,3247.2432935084871,3218.758703214553,3190.2741129206188,3161.7895226266846,3133.3049323327505,3104.8203420388163,3076.3357517448821,3047.851161450948,3019.3665711570138,2990.8819808630797,2962.3973905691455,2933.9128002752113,2905.4282099812772,2876.943619687343,2848.4590293934089,2819.9744390994747,2791.4898488055405,2763.0052585116064,2734.5206682176722,2706.036077923738,2677.5514876298039,2649.0668973358697,2620.5823070419356,2592.0977167480014,2563.6131264540672,2535.1285361601331,2506.6439458661989,2478.1593555722648,2449.6747652783306,2421.1901749843964,2392.7055846904623,2364.2209943965281,2335.736404102594,2307.2518138086598,{"$f":"EK275","v":2278.7672235147256},2250.2826332207915,2221.7980429268573,2193.3134526329231,2164.828862338989,2136.3442720450548,2107.8596817511207,2079.3750914571865,2050.8905011632523,2022.4059108693182,1993.921320575384,1965.4367302814499,1936.9521399875157,1908.4675496935815,1879.9829593996474,1851.4983691057132,1823.013778811779,1794.5291885178449,1766.0445982239107,1737.5600079299766,1709.0754176360424,1680.5908273421082,1652.1062370481741,1623.6216467542399,1595.1370564603058,1566.6524661663716,1538.1678758724374,1509.6832855785033,1481.1986952845691,1452.714104990635,1424.2295146967008,1395.7449244027666,1367.2603341088325,1338.7757438148983,1310.2911535209641,1281.80656322703,1253.3219729330958,1224.8373826391617,1196.3527923452275,1167.8682020512933,1139.3836117573592,1110.899021463425,1082.4144311694909,1053.9298408755567,1025.4452505816225,996.96066028768837,968.47606999375421,939.99147969982005,911.50688940588589,883.02229911195172,854.53770881801756,826.0531185240834,797.56852823014924,769.08393793621508,740.59934764228092,712.11475734834676,683.6301670544126,655.14557676047843,626.66098646654427,598.17639617261011,569.69180587867595,541.20721558474179,512.72262529080763,484.23803499687347,{"$f":"GW275","v":455.7534447029393},427.26885440900514,398.78426411507098,370.29967382113682,341.81508352720266,313.3304932332685,284.84590293933434,256.36131264540018,227.87672235146601,199.39213205753185,170.90754176359769,142.42295146966353,113.93836117572937,85.453770881795208,56.969180587861047,28.484590293926885,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,{"$f":"JI275","v":-7.2759576141834259E-12},-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,{"$f":"LU275","v":-7.2759576141834259E-12},-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,{"$f":"OG275","v":-7.2759576141834259E-12},-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12,-7.2759576141834259E-12]
[null,"Plant Assets",null,null,null,null,null,null,null,null,null,{"$f":"L131","v":9063.349651018143},14772.142952833503,22478.207871919862,32472.435315282593,44926.009572654701,59835.644906507398,76985.807781554075,95939.669031316298,116065.57160446374,136598.0443788367,156723.94695198414,175677.80820174637,192827.97107679307,207737.60641064576,220191.18066801789,230185.40811138062,237891.47303046696,243600.26633228234,247663.61598330049,250442.38400176831,252268.16469130636,253420.7501808941,254119.82861826895,254527.21535592148,254755.31052489355,254878.01305228428,254941.43201731169,254972.92494332595,254987.95065656785,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,{"$f":"BX131","v":255000.00000000003},255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,{"$f":"EJ131","v":255000.00000000003},255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,{"$f":"GV131","v":255000.00000000003},255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,{"$f":"JH131","v":255000.00000000003},255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,{"$f":"LT131","v":255000.00000000003},255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,{"$f":"OF131","v":255000.00000000003},255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003,255000.00000000003]
[null,"Less Accumulated Depreciation",null,null,null,null,null,null,null,null,null,{"$f":"L136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2125,4250,6375,8500,10625,12750,14875,17000,19125,21250,23375,25500,27412.5,29325,31237.5,33150,35062.5,36975,38887.5,40800,42712.5,44625,46537.5,48450,50171.25,51892.5,53613.75,55335,57056.25,58777.5,60498.75,62220,63941.25,65662.5,{"$f":"BX136","v":67383.75},69105,70654.125,72203.25,73752.375,75301.5,76850.625,78399.75,79948.875,81498,83047.125,84596.25,86145.375,87694.5,89088.712499999994,90482.924999999988,91877.137499999983,93271.349999999977,94665.562499999971,96059.774999999965,97453.987499999959,98848.199999999953,100242.41249999995,101636.62499999994,103030.83749999994,104425.04999999993,105679.84124999992,106934.63249999992,108189.42374999991,109444.21499999991,110699.0062499999,111953.7974999999,113208.58874999989,114463.37999999989,115718.17124999988,116972.96249999988,118227.75374999987,119482.54499999987,120737.33624999986,121992.12749999986,123246.91874999985,124501.70999999985,125756.50124999984,127011.29249999984,128266.08374999983,129520.87499999983,130775.66624999982,132030.45749999981,133285.24874999982,134540.03999999983,135794.83124999984,137049.62249999985,138304.41374999986,139559.20499999987,140813.99624999988,142068.78749999989,143323.5787499999,144578.36999999991,145833.16124999992,147087.95249999993,148342.74374999994,149597.53499999995,150852.32624999995,152107.11749999996,{"$f":"EJ136","v":153361.90874999997},154616.69999999998,155871.49124999999,157126.2825,158381.07375000001,159635.86500000002,160890.65625000003,162145.44750000004,163400.23875000005,164655.03000000006,165909.82125000007,167164.61250000008,168419.40375000008,169674.19500000009,170928.9862500001,172183.77750000011,173438.56875000012,174693.36000000013,175948.15125000014,177202.94250000015,178457.73375000016,179712.52500000017,180967.31625000018,182222.10750000019,183476.8987500002,184731.69000000021,185986.48125000022,187241.27250000022,188496.06375000023,189750.85500000024,191005.64625000025,192260.43750000026,193515.22875000027,194770.02000000028,196024.81125000029,197279.6025000003,198534.39375000031,199789.18500000032,201043.97625000033,202298.76750000034,203553.55875000035,204808.35000000036,206063.14125000036,207317.93250000037,208572.72375000038,209827.51500000039,211082.3062500004,212337.09750000041,213591.88875000042,214846.68000000043,216101.47125000044,217356.26250000045,218611.05375000046,219865.84500000047,221120.63625000048,222375.42750000049,223630.21875000049,224885.0100000005,226139.80125000051,227394.59250000052,228649.38375000053,229904.17500000054,231158.96625000055,232413.75750000056,{"$f":"GV136","v":233668.54875000057},234923.34000000058,236178.13125000059,237432.9225000006,238687.71375000061,239942.50500000062,241197.29625000063,242452.08750000063,243706.87875000064,244961.67000000065,246216.46125000066,247471.25250000067,248726.04375000068,249980.83500000069,251235.6262500007,252490.41750000071,253745.20875000072,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,{"$f":"JH136","v":255000.00000000073},255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,{"$f":"LT136","v":255000.00000000073},255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,{"$f":"OF136","v":255000.00000000073},255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073,255000.00000000073]
[null,"Net Plant",null,null,null,null,null,null,null,null,null,{"$f":"L378-L379","v":9063.349651018143},{"$f":"M378-M379","v":14772.142952833503},22478.207871919862,32472.435315282593,44926.009572654701,59835.644906507398,76985.807781554075,95939.669031316298,116065.57160446374,136598.0443788367,156723.94695198414,175677.80820174637,192827.97107679307,207737.60641064576,220191.18066801789,230185.40811138062,237891.47303046696,243600.26633228234,247663.61598330049,250442.38400176831,252268.16469130636,253420.7501808941,254119.82861826895,254527.21535592148,254755.31052489355,254878.01305228428,254941.43201731169,254972.92494332595,254987.95065656785,255000.00000000003,252875.00000000003,250750.00000000003,248625.00000000003,246500.00000000003,244375.00000000003,242250.00000000003,240125.00000000003,238000.00000000003,235875.00000000003,233750.00000000003,231625.00000000003,229500.00000000003,227587.50000000003,225675.00000000003,223762.50000000003,221850.00000000003,219937.50000000003,218025.00000000003,216112.50000000003,214200.00000000003,212287.50000000003,210375.00000000003,208462.50000000003,206550.00000000003,204828.75000000003,203107.50000000003,201386.25000000003,199665.00000000003,197943.75000000003,196222.50000000003,194501.25000000003,192780.00000000003,191058.75000000003,189337.50000000003,187616.25000000003,{"$f":"BY378-BY379","v":185895.00000000003},184345.87500000003,182796.75000000003,181247.62500000003,179698.50000000003,178149.37500000003,176600.25000000003,175051.12500000003,173502.00000000003,171952.87500000003,170403.75000000003,168854.62500000003,167305.50000000003,165911.28750000003,164517.07500000004,163122.86250000005,161728.65000000005,160334.43750000006,158940.22500000006,157546.01250000007,156151.80000000008,154757.58750000008,153363.37500000009,151969.16250000009,150574.9500000001,149320.15875000012,148065.36750000011,146810.5762500001,145555.78500000012,144300.99375000014,143046.20250000013,141791.41125000012,140536.62000000014,139281.82875000016,138027.03750000015,136772.24625000014,135517.45500000016,134262.66375000018,133007.87250000017,131753.08125000016,130498.29000000018,129243.49875000019,127988.70750000019,126733.9162500002,125479.1250000002,124224.33375000021,122969.54250000021,121714.7512500002,120459.9600000002,119205.16875000019,117950.37750000018,116695.58625000017,115440.79500000016,114186.00375000015,112931.21250000014,111676.42125000013,110421.63000000012,109166.83875000011,107912.0475000001,106657.25625000009,105402.46500000008,104147.67375000007,102892.88250000007,101638.09125000006,{"$f":"EK378-EK379","v":100383.30000000005},99128.508750000037,97873.717500000028,96618.926250000019,95364.135000000009,94109.34375,92854.552499999991,91599.761249999981,90344.969999999972,89090.178749999963,87835.387499999953,86580.596249999944,85325.804999999935,84071.013749999925,82816.222499999916,81561.431249999907,80306.639999999898,79051.848749999888,77797.057499999879,76542.26624999987,75287.47499999986,74032.683749999851,72777.892499999842,71523.101249999832,70268.309999999823,69013.518749999814,67758.727499999804,66503.936249999795,65249.144999999786,63994.353749999776,62739.562499999767,61484.771249999758,60229.979999999749,58975.188749999739,57720.39749999973,56465.606249999721,55210.814999999711,53956.023749999702,52701.232499999693,51446.441249999683,50191.649999999674,48936.858749999665,47682.067499999655,46427.276249999646,45172.484999999637,43917.693749999627,42662.902499999618,41408.111249999609,40153.3199999996,38898.52874999959,37643.737499999581,36388.946249999572,35134.154999999562,33879.363749999553,32624.572499999544,31369.781249999534,30114.989999999525,28860.198749999516,27605.407499999506,26350.616249999497,25095.824999999488,23841.033749999478,22586.242499999469,21331.45124999946,{"$f":"GW378-GW379","v":20076.659999999451},18821.868749999441,17567.077499999432,16312.286249999423,15057.494999999413,13802.703749999404,12547.912499999395,11293.121249999385,10038.329999999376,8783.5387499993667,7528.7474999993574,6273.9562499993481,5019.1649999993388,3764.3737499993294,2509.5824999993201,1254.7912499993108,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,{"$f":"JI378-JI379","v":-6.9849193096160889E-10},-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,{"$f":"LU378-LU379","v":-6.9849193096160889E-10},-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,{"$f":"OG378-OG379","v":-6.9849193096160889E-10},-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10,-6.9849193096160889E-10]
[null,null,"Total Assets",null,null,null,null,null,null,null,null,{"$f":"SUM(L370:L377)+L380","v":10113.349651018143},{"$f":"SUM(M370:M377)+M380","v":15832.509529231726},23555.4706902576,33575.408502101287,46066.12443385362,61027.145726367846,78245.748064542888,97287.664976800355,117523.30246550648,138188.52997864271,158470.67214503392,177603.79281124452,194954.894355803,210085.08455853438,222776.26718925202,233022.34729024157,240991.69617285399,246972.5875647369,251314.56497136387,254376.60836759038,256488.84276432,257929.9702723455,258918.90904489456,259616.95571724119,260136.17678613018,260550.26610660495,260905.21221074442,261228.30481390268,261534.96622560915,267088.66845377925,265394.79876018793,263727.67096600583,262030.20640403291,260286.84781675588,258631.87668794999,253944.2350310903,252221.59188129663,250466.84487757535,248740.43492603203,246981.90816358058,245221.47182043127,240799.80160840132,239249.2541850956,237727.12357401225,236172.64563708604,234644.11738141428,233172.93765581219,228959.31152798125,227451.17211577782,225911.2922630127,224399.23756668251,222855.42778697499,221309.63333747091,217118.8214475612,215761.19238574468,214431.47135490552,213069.76063035842,211734.35680650026,210484.5347863214,206451.88037518313,205136.3540505307,203789.45490255306,202469.86269366604,201118.88130157714,199765.8390751305,{"$f":"SUM(BY370:BY377)+BY380","v":195784.93930280508},196136.60224621205,196397.70949548436,196747.59932010778,197199.90746213763,197371.56445292366,187699.3268739896,188046.71982512501,188485.96850732798,188831.68798536033,189268.49786884256,189703.3209673035,177856.42077390017,178302.44912469041,178659.3364752676,179103.3914967181,179646.21762056174,179913.29734782496,169092.92124887902,169532.33119452331,170061.85827379857,170499.41684340657,171026.2945522143,171551.14270566381,160187.61627824485,160862.3404792168,161445.12430468292,162117.80897773663,162890.83104740927,163473.63506159614,152522.36002223732,153189.25241814108,153949.04826522269,154614.01988472012,155370.81322524027,156125.50355167629,144569.62740466063,145314.26059317062,145964.09570854518,146706.57160763064,147551.02080046581,148102.4598511816,136903.51239517913,137639.03852593986,138470.30628406641,139203.60955050017,140031.51110156276,140857.23414308217,128943.07674819346,129758.90360048944,130477.02042267281,131290.35644983259,132101.47147509031,132620.94815348097,123814.02996747766,124516.35831940871,125309.24343739189,126003.0465026095,126790.37860883656,127574.92885987007,109764.0271019153,110543.00291452689,111223.08428406202,111996.47131488893,{"$f":"SUM(EK370:EK377)+EK380","v":112767.05856128302},113246.90800062049,102143.7682440257,102810.03900048991,103569.3910137718,104230.1124636851,104983.82511981268,105734.7126413036,94331.506832399842,94827.876415783961,95233.943822739166,95724.867853788572,96213.063759205645,96523.593259691974,86462.210225518749,86854.808982196701,87332.056584686332,87719.243008705831,88190.994896813048,88659.993516262402,77811.548885840646,78327.197225651224,76137.337572647084,74940.085600423161,73654.023547161516,72101.887888163415,71081.888461062612,69707.203233077904,68509.738695314823,67135.124044216544,65937.57420152353,64651.486416445332,63276.977839843988,62079.29973950523,60704.862019213586,59507.098212846962,58220.991865583936,56670.21834687973,55648.767972524205,54274.507885611252,53076.52910708222,51702.340271531757,50504.275219913536,49218.142627717767,47844.060882524835,46645.866115087774,45271.855906219127,44073.574456668292,42787.422932197835,41238.025523534547,40215.108461467666,38841.277595773368,37642.778719876376,36269.01979338441,35070.433657110989,33784.255364520584,32410.604564369016,31211.887225299972,29838.308654953376,28639.503638407412,27353.306036188504,25892.567506781466,24780.899182323879,23407.501698792825,{"$f":"SUM(GW370:GW377)+GW380","v":22208.476753260769},20835.151910382545,19636.038697698656,18349.813793903551,16976.598133842585,15777.352202040138,14404.209478979697,13204.874854696915,11918.630256512712,10372.028087843046,9346.129178611789,7889.5465281645575,6630.0045436809341,5293.1415275865984,4059.8760931505658,2774.8082840272023,1438.011203512573,972.06443089882077,918.58723826039181,968.46369640343505,966.65971572614558,810.0395509119794,963.04450769139657,909.67775258492679,959.4196109134275,906.09715887389916,955.7849934983426,953.9640295567458,900.70817006434027,950.31477115842836,897.1033990115568,946.65571193469623,944.82249693687527,789.06034538768108,941.14867595926125,888.04884703190896,937.46497331576688,884.40989225364933,933.7713564864091,931.92082006068836,878.93300146041815,928.21227074661147,875.26938791967609,924.49372548423776,922.63069409820832,818.74556210177548,918.89709320966585,866.06688106714591,915.15341394540019,862.36840322396756,911.39962314703189,909.51892553114931,856.80186037283875,905.74990502416449,853.07823289161615,901.97068961555215,900.0772483472083,746.05893952135466,896.28267767110401,843.7248258676118,892.47782804777921,839.96564014061573,888.66266566790114,886.7512065988451,{"$f":"SUM(JI370:JI377)+JI380","v":834.30766078629904},940.10233826159765,885.82996864449251,936.19899241223675,934.24336502304368,775.55838593192493,930.32417965101286,876.17168594573081,926.39439118597988,872.28999269144037,922.45396476751466,920.47975140094786,866.44765175438943,916.5233024415495,862.53950644188603,912.55612788208896,910.56850748872262,752.81558784813592,906.58517838498756,852.72250893209184,902.59103532201675,848.77696417475522,898.58604275532775,896.57946676892038,343.0281357921067,927.9602177996494,873.11463817088634,923.90442989310213,921.87240633145825,814.36499657259105,917.80007738017707,863.07874577892494,913.71667575768402,859.0451962915422,909.62216508035362,907.57073244398384,852.97419591242601,903.4594897068439,848.91302536768922,899.33704643866008,897.27161311060058,737.99453770113701,893.13230001165994,838.71140406276731,888.98169416187739,834.61118148619016,884.81975846377395,882.73453029574739,828.43976048492596,878.55553000405689,824.31136782892463,874.36510659303826,872.26559949741954,713.96610918948795,868.05797101872599,813.94072342811637,863.83882539149295,809.77250260014512,859.60812479035803,857.48842952061068,803.49866516597422,853.24032526755536,799.30171445949281,848.98057093951638,{"$f":"SUM(LU370:LU377)+LU380","v":846.84631304704817},689.5355589871242,842.56901183673313,788.75868811676833,838.27996467724688,784.52111786271507,833.97913300103392,831.82428588259654,778.14282900751596,827.50570484334412,773.87595808694459,823.17524232024152,821.00554331742887,716.07421615724525,816.65718539049089,763.15712502175006,812.29684822427566,758.84882764296663,807.92449249445121,805.73379534446099,752.36401243093519,801.34333775693381,748.02583239263777,796.94076273595169,794.73491876400158,639.43596642504554,790.31409297884375,737.12770059344962,785.88105008659136,732.7472713457978,781.43574999126031,779.20849092689082,726.15381410796795,774.74472956232012,721.74290878249576,770.26861018470936,768.02590357330428,613.7504648313959,763.53117109797836,710.66191768487238,759.02397898005552,706.20792424693377,754.50428633673391,752.23973950591812,699.50366778023886,747.70121912899435,695.01859319620553,743.15009543845963,740.86979443429141,587.62991683736959,736.29968820224394,683.75111233482039,731.71687503266912,679.22209426563586,727.12131324047982,724.8187385473484,672.40483901621951,720.20397536574637,667.84412285361782,715.57635875618462,713.25771724614606,611.02240417472967,708.61074140126311,656.38645048777494,{"$f":"SUM(OG370:OG377)+OG380","v":703.95080647094187},651.78091867391231,699.27786995204292,696.93651277695267,644.84842190435597,692.24399388002962,640.21056293712536,687.53836653239978,685.18062376134253,534.04895403587443,680.45525309206869,628.55892464921658,675.71666624107934,623.87536074097238,670.96481987110178,668.58391078516001,616.82533568114263,663.81209357161219,612.10880320876254,659.02690787973665,656.62928816266299,506.57074765055449,651.82396752499608,600.25935047515327,173.28986461880527,627.78755479137419,675.52746318553193,673.09309383403422,620.57956832331377,-7.0576788857579231E-10,-7.0576788857579231E-10,-7.0576788857579231E-10,-7.0576788857579231E-10,-7.0576788857579231E-10,-7.0576788857579231E-10,-7.0576788857579231E-10,-7.0576788857579231E-10,-7.0576788857579231E-10,-7.0576788857579231E-10,-7.0576788857579231E-10,-7.0576788857579231E-10,-7.0576788857579231E-10,-7.0576788857579231E-10,-7.0576788857579231E-10,-7.0576788857579231E-10,-7.0576788857579231E-10,-7.0576788857579231E-10,-7.0576788857579231E-10,-7.0576788857579231E-10,-7.0576788857579231E-10,-7.0576788857579231E-10,-7.0576788857579231E-10,-7.0576788857579231E-10,-7.0576788857579231E-10,-7.0576788857579231E-10,-7.0576788857579231E-10,-7.0576788857579231E-10,-7.0576788857579231E-10]
[]
["Liabilities & Capital"]
[null,"Accrued Interest",null,null,null,null,null,null,null,null,null,{"$f":"L195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,291.66666666666652,583.33333333333303,874.99999999999955,1166.6666666666661,1458.3333333333326,0,277.0833333333332,554.1666666666664,831.24999999999955,1108.3333333333328,1385.4166666666661,0,262.49999999999989,524.99999999999977,787.49999999999966,1049.9999999999995,1312.4999999999995,0,247.91666666666654,495.83333333333309,743.74999999999966,991.66666666666617,1239.5833333333328,0,233.3333333333332,466.6666666666664,699.99999999999955,933.3333333333328,1166.6666666666661,0,218.74999999999989,437.49999999999977,656.24999999999966,874.99999999999955,{"$f":"BX195","v":1093.7499999999995},0,204.16666666666654,408.33333333333309,612.49999999999966,816.66666666666617,1020.8333333333327,0,183.49510714033056,366.99021428066112,550.48532142099168,733.98042856132224,917.4755357016528,0,159.58413156814694,319.16826313629389,478.7523947044408,638.33652627258778,797.92065784073475,0,136.55306477618274,273.10612955236547,409.65919432854821,546.21225910473095,682.76532388091368,0,112.79741063340616,225.59482126681232,338.39223190021846,451.18964253362464,563.98705316703081,0,88.963064080902768,177.92612816180554,266.8891922427083,355.85225632361107,444.81532040451384,0,64.332388108380087,128.66477621676017,192.99716432514026,257.32955243352035,321.66194054190044,0,39.742460290333632,79.484920580667264,119.22738087100089,158.96984116133453,198.71230145166817,0,14.215341276777712,28.430682553555425,42.646023830333135,56.861365107110849,71.076706383888563,0,0,0,0,0,0,0,0,0,{"$f":"EJ195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Debt",null,null,null,null,null,null,null,null,null,{"$f":"L177","v":2487.9783355736076},4055.0980654837063,6170.4884354289807,8914.0018512540446,12332.630078767957,16425.471150805952,21133.358998857981,26336.379734086826,31861.137303186122,37497.502378504185,43022.259947603481,48225.28068283233,52933.168530884359,57026.00960292235,60444.637830436259,63188.151246261325,65303.541616206596,66870.6613461167,67986.090662082468,68748.88972597559,69250.084425064473,69566.480441814041,69758.384326583604,69870.215980056848,69932.830340166824,69966.513386901541,69983.922514556121,69992.56763150121,69996.692337097018,69999.999999999971,69999.999999999971,69999.999999999971,69999.999999999971,69999.999999999971,69999.999999999971,66499.999999999971,66499.999999999971,66499.999999999971,66499.999999999971,66499.999999999971,66499.999999999971,62999.999999999971,62999.999999999971,62999.999999999971,62999.999999999971,62999.999999999971,62999.999999999971,59499.999999999971,59499.999999999971,59499.999999999971,59499.999999999971,59499.999999999971,59499.999999999971,55999.999999999971,55999.999999999971,55999.999999999971,55999.999999999971,55999.999999999971,55999.999999999971,52499.999999999971,52499.999999999971,52499.999999999971,52499.999999999971,52499.999999999971,{"$f":"BX177","v":52499.999999999971},48999.999999999971,48999.999999999971,48999.999999999971,48999.999999999971,48999.999999999971,48999.999999999971,44038.825713679333,44038.825713679333,44038.825713679333,44038.825713679333,44038.825713679333,44038.825713679333,38300.191576355268,38300.191576355268,38300.191576355268,38300.191576355268,38300.191576355268,38300.191576355268,32772.73554628386,32772.73554628386,32772.73554628386,32772.73554628386,32772.73554628386,32772.73554628386,27071.378552017479,27071.378552017479,27071.378552017479,27071.378552017479,27071.378552017479,27071.378552017479,21351.135379416664,21351.135379416664,21351.135379416664,21351.135379416664,21351.135379416664,21351.135379416664,15439.773146011221,15439.773146011221,15439.773146011221,15439.773146011221,15439.773146011221,15439.773146011221,9538.1904696800721,9538.1904696800721,9538.1904696800721,9538.1904696800721,9538.1904696800721,9538.1904696800721,3411.681906426651,3411.681906426651,3411.681906426651,3411.681906426651,3411.681906426651,3411.681906426651,0,0,0,0,0,0,0,0,0,{"$f":"EJ177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity Balance",null,null,null,null,null,null,null,null,null,{"$f":"L367","v":7625.3713154445359},{"$f":"M367","v":11777.41146374802},17384.982254828617,24661.406650847239,33733.494355085662,44601.674575561898,57112.389065684911,70951.285242713537,85662.16516232038,100691.02760013854,115448.41219743044,129378.51212841217,142021.72582491863,153059.07495561201,162331.62935881573,169834.19604398022,175688.15455664738,180101.92621862018,183328.47430928139,185627.71864161475,187238.7583392555,188363.48983053141,189160.52471831092,189746.73973718431,190203.34644596331,190583.75271970336,190921.28969618827,191235.73718240144,191538.27388851211,197088.66845377925,195103.13209352127,193144.33763267248,191155.20640403291,189120.18115008922,187173.5433546167,185134.85686293489,183135.1303798079,181103.30004275328,179099.80675787662,177064.19666209185,175026.67698560923,173017.59499879609,171204.54757549037,169419.91696440702,167602.93902748081,165811.91077180905,164078.23104620696,162283.36637861043,160527.31029974032,158739.51378030851,156979.54241731166,155187.81597093746,153394.10485476672,151628.3213201891,150037.35892503924,148474.30456086676,146879.26050298632,145310.52334579482,143827.36799228261,142254.66680940671,140720.39048475429,139154.74133677664,137616.39912788963,136046.6677358007,134474.87550935405,{"$f":"BY367","v":132930.49446910818},133077.99074584845,133134.93132845411,133280.65448641084,133528.79596177404,133496.28628589338,129806.05632661331,129969.95417060837,130225.70774567101,130387.93211656302,130641.24689290494,130892.57488422553,125701.78436384794,125988.22858307,126185.53180207906,126470.00269196139,126853.24468423688,126960.74027993195,122465.74086889815,122768.59774976624,123161.57176426532,123462.57726909709,123852.90191312865,124241.19700180196,119261.79289253028,119823.71968286883,120293.70609770154,120853.59336012184,121513.81801916107,121983.82462271451,117316.77980912355,117894.70914094642,118565.54192394711,119141.55047936362,119809.38075580286,120475.10801815799,115275.40942495228,115955.71022535386,116541.21295262006,117219.35646359714,117999.4732683239,118486.57993093132,113510.8770918019,114206.66076227228,114998.18606010849,115691.74686625191,116479.90595702417,117265.88653825325,111676.95000806963,112478.56151908885,113182.46299999545,113981.58368587846,114778.48336985943,115283.74470697333,109959.58513378055,110661.91348571162,111454.7986036948,112148.60166891241,112935.93377513948,113720.484026173,95909.582268218248,96688.55808082984,97368.639450364979,98142.02648119189,{"$f":"EK367","v":98912.613727585995},99392.463166923466,88289.323410328681,88955.5941667929,89714.946180074796,90375.667629988107,91129.380286115702,91880.267807606637,80477.061998702877,80973.431582087011,81379.498989042229,81870.42302009165,82358.618925508737,82669.148425995067,72607.765391821842,73000.364148499808,73477.611750989439,73864.798175008953,74336.550063116185,74805.548682565539,63957.104052143804,64472.752391954382,62282.892738950257,61085.640766726348,59799.578713464711,58247.44305446661,57227.443627365807,55852.758399381113,54655.29386161804,53280.679210519782,52083.129367826768,50797.041582748578,49422.533006147249,48224.854905808497,46850.417185516868,45652.653379150252,44366.547031887239,42815.773513183041,41794.323138827524,40420.063051914578,39222.084273385553,37847.895437835105,36649.83038621689,35363.697794021136,33989.616048828211,32791.421281391158,31417.411072522518,30219.129622971697,28932.978098501248,27383.580689837971,26360.663627771097,24986.832762076814,23788.333886179826,22414.57495968787,21215.98882341446,19929.810530824063,18556.159730672502,17357.442391603465,15983.863821256879,14785.058804710929,13498.861202492028,12038.122673084998,10926.45434862742,9553.0568650963778,{"$f":"GW367","v":8354.0319195643315},6980.7070766861179,5781.5938640022359,4495.3689602071408,3122.1533001461848,1922.9073683437459,549.76464528331599,-649.56997899945873,-1935.8145771836521,-3482.4167458533084,-4508.3156550845579,-5964.8983055317804,-7224.4402900153946,-8561.3033061097212,-9794.5687405457447,-11079.6365496691,-12416.433630183719,-12882.380402797471,-12935.8575954359,-12885.981137292858,-12887.785117970147,-13044.405282784313,-12891.400326004896,-12944.767081111366,-12895.025222782864,-12948.347674822393,-12898.65984019795,-12900.480804139546,-12953.736663631951,-12904.130062537864,-12957.341434684735,-12907.789121761596,-12909.622336759418,-13065.384488308611,-12913.296157737032,-12966.395986664384,-12916.979860380525,-12970.034941442644,-12920.673477209883,-12922.524013635604,-12975.511832235874,-12926.232562949681,-12979.175445776616,-12929.951108212055,-12931.814139598084,-13035.699271594516,-12935.547740486627,-12988.377952629146,-12939.291419750891,-12992.076430472323,-12943.045210549259,-12944.925908165142,-12997.642973323453,-12948.694928672128,-13001.366600804677,-12952.474144080739,-12954.367585349082,-13108.385894174937,-12958.162156025188,-13010.720007828681,-12961.967005648514,-13014.479193555677,-12965.782168028391,-12967.693627097447,{"$f":"JI367","v":-13020.137172909994},-12914.342495434694,-12968.614865051797,-12918.245841284053,-12920.201468673247,-13078.886447764366,-12924.120654045279,-12978.273147750562,-12928.050442510312,-12982.154841004853,-12931.990868928777,-12933.965082295344,-12987.997181941902,-12937.921531254742,-12991.905327254406,-12941.888705814203,-12943.87632620757,-13101.629245848157,-12947.859655311304,-13001.7223247642,-12951.853798374275,-13005.667869521538,-12955.858790940965,-12957.865366927372,-13511.416697904186,-12926.484615896643,-12981.330195525406,-12930.54040380319,-12932.572427364834,-13040.079837123702,-12936.644756316115,-12991.366087917368,-12940.728157938609,-12995.399637404751,-12944.82266861594,-12946.87410125231,-13001.470637783868,-12950.98534398945,-13005.531808328606,-12955.107787257633,-12957.173220585693,-13116.450295995157,-12961.312533684633,-13015.733429633525,-12965.463139534415,-13019.833652210102,-12969.625075232518,-12971.710303400545,-13026.005073211367,-12975.889303692235,-13030.133465867366,-12980.079727103252,-12982.179234198871,-13140.478724506802,-12986.386862677564,-13040.504110268173,-12990.606008304798,-13044.672331096146,-12994.836708905932,-12996.95640417568,-13050.946168530316,-13001.204508428735,-13055.143119236798,-13005.464262756774,{"$f":"LU367","v":-13007.598520649242},-13164.909274709167,-13011.875821859558,-13065.686145579522,-13016.164869019043,-13069.923715833575,-13020.465700695255,-13022.620547813693,-13076.302004688772,-13026.939128852944,-13080.568875609344,-13031.269591376047,-13033.439290378859,-13138.370617539043,-13037.787648305797,-13091.287708674539,-13042.147985472013,-13095.596006053322,-13046.520341201838,-13048.711038351828,-13102.080821265354,-13053.101495939354,-13106.419001303651,-13057.504070960336,-13059.709914932288,-13215.008867271243,-13064.130740717444,-13117.317133102839,-13068.563783609698,-13121.697562350491,-13073.009083705028,-13075.236342769398,-13128.291019588321,-13079.700104133968,-13132.701924913792,-13084.176223511578,-13086.418930122985,-13240.694368864893,-13090.91366259831,-13143.782916011416,-13095.420854716232,-13148.236909449355,-13099.940547359554,-13102.205094190371,-13154.941165916051,-13106.743614567295,-13159.426240500083,-13111.29473825783,-13113.575039261998,-13266.814916858919,-13118.145145494045,-13170.693721361467,-13122.727958663618,-13175.22273943065,-13127.323520455808,-13129.626095148938,-13182.039994680068,-13134.240858330541,-13186.600710842669,-13138.868474940102,-13141.187116450141,-13243.422429521557,-13145.834092295025,-13198.058383208514,{"$f":"OG367","v":-13150.494027225346},-13202.663915022376,-13155.166963744246,-13157.508320919336,-13209.596411791932,-13162.20083981626,-13214.234270759163,-13166.906467163888,-13169.264209934947,-13320.395879660415,-13173.98958060422,-13225.885909047072,-13178.728167455209,-13230.569472955316,-13183.480013825187,-13185.860922911128,-13237.619498015147,-13190.632740124676,-13242.336030487526,-13195.417925816551,-13197.815545533625,-13347.874086045735,-13202.620866171294,-13254.185483221136,-13681.154969077483,-13226.657278904915,-13178.917370510757,-13181.351739862253,-13233.865265372973,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993]
[null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"SUM(L384:L386)","v":10113.349651018143},{"$f":"SUM(M384:M386)","v":15832.509529231726},23555.4706902576,33575.408502101287,46066.12443385362,61027.145726367846,78245.748064542888,97287.664976800355,117523.30246550651,138188.52997864271,158470.67214503392,177603.79281124449,194954.89435580297,210085.08455853438,222776.26718925199,233022.34729024154,240991.69617285399,246972.5875647369,251314.56497136387,254376.60836759035,{"$f":"SUM(AF384:AF386)","v":256488.84276431997},257929.97027234547,258918.90904489451,259616.95571724116,260136.17678613012,260550.26610660489,260905.21221074439,261228.30481390265,261534.96622560913,267088.66845377919,265394.79876018793,263727.67096600577,262030.20640403288,260286.84781675588,258631.87668794999,251634.85686293486,249912.21371314122,248157.46670941991,246431.05675787659,244672.52999542514,242912.09365227586,236017.59499879606,234467.04757549035,232944.91696440699,231390.43902748078,229861.91077180902,228390.73104620693,221783.3663786104,220275.22696640695,218735.34711364182,217223.29241731163,215679.48263760409,214133.68818810003,207628.32132018908,206270.69225837255,204940.97122753339,203579.26050298629,202243.85667912813,200994.03465894924,194754.66680940668,193439.14048475426,192092.24133677661,190772.6491278896,189421.66773580067,188068.62550935402,{"$f":"SUM(BY384:BY386)","v":181930.49446910815},182282.15741251508,182543.26466178743,182893.15448641081,183345.46262844067,183517.11961922669,173844.88204029264,174192.27499142804,174631.52367363102,174977.24315166334,175414.0530351456,175848.87613360651,164001.97594020321,164448.00429099341,164804.8916415706,165248.94666302111,165791.77278686472,166058.85251412797,155238.476415182,155677.88636082629,156207.41344010155,156644.97200970951,157171.84971851725,157696.69787196675,146333.17144454777,147007.89564551972,147590.67947098584,148263.36414403954,149036.38621371216,149619.19022789903,138667.91518854021,139334.807584444,140094.60343152558,140759.57505102298,141516.36839154313,142271.05871797918,130715.1825709635,131459.81575947345,132109.65087484804,132852.1267739335,133696.57596676864,134248.01501748443,123049.06756148198,123784.59369224269,124615.86145036924,125349.16471680299,126177.06626786558,127002.789309385,115088.63191449628,115904.45876679228,116622.57558897565,117435.91161613545,118247.0266413932,118766.50331978386,109959.58513378055,110661.91348571162,111454.7986036948,112148.60166891241,112935.93377513948,113720.484026173,95909.582268218248,96688.55808082984,97368.639450364979,98142.02648119189,{"$f":"SUM(EK384:EK386)","v":98912.613727585995},99392.463166923466,88289.323410328681,88955.5941667929,89714.946180074796,90375.667629988107,91129.380286115702,91880.267807606637,80477.061998702877,80973.431582087011,81379.498989042229,81870.42302009165,82358.618925508737,82669.148425995067,72607.765391821842,73000.364148499808,73477.611750989439,73864.798175008953,74336.550063116185,74805.548682565539,63957.104052143804,64472.752391954382,62282.892738950257,61085.640766726348,59799.578713464711,58247.44305446661,57227.443627365807,55852.758399381113,54655.29386161804,53280.679210519782,52083.129367826768,50797.041582748578,49422.533006147249,48224.854905808497,46850.417185516868,45652.653379150252,44366.547031887239,42815.773513183041,41794.323138827524,40420.063051914578,39222.084273385553,37847.895437835105,36649.83038621689,35363.697794021136,33989.616048828211,32791.421281391158,31417.411072522518,30219.129622971697,28932.978098501248,27383.580689837971,26360.663627771097,24986.832762076814,23788.333886179826,22414.57495968787,21215.98882341446,19929.810530824063,18556.159730672502,17357.442391603465,15983.863821256879,14785.058804710929,13498.861202492028,12038.122673084998,10926.45434862742,9553.0568650963778,{"$f":"SUM(GW384:GW386)","v":8354.0319195643315},6980.7070766861179,5781.5938640022359,4495.3689602071408,3122.1533001461848,1922.9073683437459,549.76464528331599,-649.56997899945873,-1935.8145771836521,-3482.4167458533084,-4508.3156550845579,-5964.8983055317804,-7224.4402900153946,-8561.3033061097212,-9794.5687405457447,-11079.6365496691,-12416.433630183719,-12882.380402797471,-12935.8575954359,-12885.981137292858,-12887.785117970147,-13044.405282784313,-12891.400326004896,-12944.767081111366,-12895.025222782864,-12948.347674822393,-12898.65984019795,-12900.480804139546,-12953.736663631951,-12904.130062537864,-12957.341434684735,-12907.789121761596,-12909.622336759418,-13065.384488308611,-12913.296157737032,-12966.395986664384,-12916.979860380525,-12970.034941442644,-12920.673477209883,-12922.524013635604,-12975.511832235874,-12926.232562949681,-12979.175445776616,-12929.951108212055,-12931.814139598084,-13035.699271594516,-12935.547740486627,-12988.377952629146,-12939.291419750891,-12992.076430472323,-12943.045210549259,-12944.925908165142,-12997.642973323453,-12948.694928672128,-13001.366600804677,-12952.474144080739,-12954.367585349082,-13108.385894174937,-12958.162156025188,-13010.720007828681,-12961.967005648514,-13014.479193555677,-12965.782168028391,-12967.693627097447,{"$f":"SUM(JI384:JI386)","v":-13020.137172909994},-12914.342495434694,-12968.614865051797,-12918.245841284053,-12920.201468673247,-13078.886447764366,-12924.120654045279,-12978.273147750562,-12928.050442510312,-12982.154841004853,-12931.990868928777,-12933.965082295344,-12987.997181941902,-12937.921531254742,-12991.905327254406,-12941.888705814203,-12943.87632620757,-13101.629245848157,-12947.859655311304,-13001.7223247642,-12951.853798374275,-13005.667869521538,-12955.858790940965,-12957.865366927372,-13511.416697904186,-12926.484615896643,-12981.330195525406,-12930.54040380319,-12932.572427364834,-13040.079837123702,-12936.644756316115,-12991.366087917368,-12940.728157938609,-12995.399637404751,-12944.82266861594,-12946.87410125231,-13001.470637783868,-12950.98534398945,-13005.531808328606,-12955.107787257633,-12957.173220585693,-13116.450295995157,-12961.312533684633,-13015.733429633525,-12965.463139534415,-13019.833652210102,-12969.625075232518,-12971.710303400545,-13026.005073211367,-12975.889303692235,-13030.133465867366,-12980.079727103252,-12982.179234198871,-13140.478724506802,-12986.386862677564,-13040.504110268173,-12990.606008304798,-13044.672331096146,-12994.836708905932,-12996.95640417568,-13050.946168530316,-13001.204508428735,-13055.143119236798,-13005.464262756774,{"$f":"SUM(LU384:LU386)","v":-13007.598520649242},-13164.909274709167,-13011.875821859558,-13065.686145579522,-13016.164869019043,-13069.923715833575,-13020.465700695255,-13022.620547813693,-13076.302004688772,-13026.939128852944,-13080.568875609344,-13031.269591376047,-13033.439290378859,-13138.370617539043,-13037.787648305797,-13091.287708674539,-13042.147985472013,-13095.596006053322,-13046.520341201838,-13048.711038351828,-13102.080821265354,-13053.101495939354,-13106.419001303651,-13057.504070960336,-13059.709914932288,-13215.008867271243,-13064.130740717444,-13117.317133102839,-13068.563783609698,-13121.697562350491,-13073.009083705028,-13075.236342769398,-13128.291019588321,-13079.700104133968,-13132.701924913792,-13084.176223511578,-13086.418930122985,-13240.694368864893,-13090.91366259831,-13143.782916011416,-13095.420854716232,-13148.236909449355,-13099.940547359554,-13102.205094190371,-13154.941165916051,-13106.743614567295,-13159.426240500083,-13111.29473825783,-13113.575039261998,-13266.814916858919,-13118.145145494045,-13170.693721361467,-13122.727958663618,-13175.22273943065,-13127.323520455808,-13129.626095148938,-13182.039994680068,-13134.240858330541,-13186.600710842669,-13138.868474940102,-13141.187116450141,-13243.422429521557,-13145.834092295025,-13198.058383208514,{"$f":"SUM(OG384:OG386)","v":-13150.494027225346},-13202.663915022376,-13155.166963744246,-13157.508320919336,-13209.596411791932,-13162.20083981626,-13214.234270759163,-13166.906467163888,-13169.264209934947,-13320.395879660415,-13173.98958060422,-13225.885909047072,-13178.728167455209,-13230.569472955316,-13183.480013825187,-13185.860922911128,-13237.619498015147,-13190.632740124676,-13242.336030487526,-13195.417925816551,-13197.815545533625,-13347.874086045735,-13202.620866171294,-13254.185483221136,-13681.154969077483,-13226.657278904915,-13178.917370510757,-13181.351739862253,-13233.865265372973,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993,-13854.444833696993]
[]
[null,"Difference",null,null,null,null,null,null,null,null,null,{"$f":"L387-L381","v":0},{"$f":"M387-M381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2309.3781681554392,-2309.3781681554101,-2309.3781681554392,-2309.3781681554392,-2309.3781681554392,-2309.3781681554101,-4782.2066096052586,-4782.2066096052586,-4782.2066096052586,-4782.2066096052586,-4782.2066096052586,-4782.2066096052586,-7175.9451493708475,-7175.9451493708766,-7175.9451493708766,-7175.9451493708766,-7175.9451493709057,-7175.9451493708766,-9490.5001273721282,-9490.5001273721282,-9490.5001273721282,-9490.5001273721282,-9490.5001273721282,-9490.5001273721573,-11697.213565776445,-11697.213565776445,-11697.213565776445,-11697.213565776445,-11697.213565776474,-11697.213565776474,{"$f":"BY387-BY381","v":-13854.444833696936},-13854.444833696965,-13854.444833696936,-13854.444833696965,-13854.444833696965,-13854.444833696965,-13854.444833696965,-13854.444833696965,-13854.444833696965,-13854.444833696994,-13854.444833696965,-13854.444833696994,-13854.444833696965,-13854.444833696994,-13854.444833696994,-13854.444833696994,-13854.444833697024,-13854.444833696994,-13854.444833697024,-13854.444833697024,-13854.444833697024,-13854.444833697053,-13854.444833697053,-13854.444833697053,-13854.444833697082,-13854.444833697082,-13854.444833697082,-13854.444833697082,-13854.444833697111,-13854.444833697111,-13854.444833697111,-13854.444833697082,-13854.444833697111,-13854.44483369714,-13854.44483369714,-13854.444833697111,-13854.444833697125,-13854.444833697169,-13854.44483369714,-13854.44483369714,-13854.444833697169,-13854.444833697169,-13854.444833697155,-13854.444833697169,-13854.444833697169,-13854.444833697184,-13854.444833697184,-13854.444833697169,-13854.444833697184,-13854.444833697169,-13854.444833697155,-13854.44483369714,-13854.444833697111,-13854.444833697111,-13854.444833697111,-13854.444833697096,-13854.444833697096,-13854.444833697096,-13854.444833697082,-13854.444833697067,-13854.444833697053,-13854.444833697053,-13854.444833697038,-13854.444833697038,{"$f":"EK387-EK381","v":-13854.444833697024},-13854.444833697024,-13854.444833697024,-13854.444833697009,-13854.444833697009,-13854.444833696994,-13854.44483369698,-13854.444833696965,-13854.444833696965,-13854.444833696951,-13854.444833696936,-13854.444833696922,-13854.444833696907,-13854.444833696907,-13854.444833696907,-13854.444833696893,-13854.444833696893,-13854.444833696878,-13854.444833696863,-13854.444833696863,-13854.444833696842,-13854.444833696842,-13854.444833696827,-13854.444833696813,-13854.444833696805,-13854.444833696805,-13854.444833696805,-13854.444833696791,-13854.444833696783,-13854.444833696762,-13854.444833696762,-13854.444833696754,-13854.44483369674,-13854.444833696733,-13854.444833696718,-13854.444833696711,-13854.444833696696,-13854.444833696689,-13854.444833696682,-13854.444833696674,-13854.444833696667,-13854.444833696652,-13854.444833696645,-13854.444833696631,-13854.444833696623,-13854.444833696616,-13854.444833696609,-13854.444833696594,-13854.444833696587,-13854.444833696576,-13854.444833696569,-13854.444833696554,-13854.444833696551,-13854.44483369654,-13854.444833696529,-13854.444833696522,-13854.444833696514,-13854.444833696507,-13854.444833696498,-13854.444833696483,-13854.444833696476,-13854.444833696469,-13854.44483369646,-13854.444833696447,{"$f":"GW387-GW381","v":-13854.444833696438},-13854.444833696427,-13854.44483369642,-13854.444833696411,-13854.4448336964,-13854.444833696392,-13854.444833696381,-13854.444833696372,-13854.444833696363,-13854.444833696354,-13854.444833696347,-13854.444833696338,-13854.444833696329,-13854.44483369632,-13854.444833696311,-13854.444833696301,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696291,-13854.444833696291,-13854.444833696291,-13854.444833696291,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696291,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,{"$f":"JI387-JI381","v":-13854.444833696292},-13854.444833696292,-13854.444833696289,-13854.444833696291,-13854.444833696291,-13854.444833696291,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696294,-13854.444833696294,-13854.444833696294,-13854.444833696294,-13854.444833696294,-13854.444833696294,-13854.444833696294,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696292,-13854.444833696291,-13854.444833696291,-13854.444833696291,-13854.444833696291,-13854.444833696291,-13854.444833696291,-13854.444833696291,-13854.444833696291,-13854.444833696291,-13854.444833696291,-13854.444833696291,-13854.444833696291,-13854.444833696291,-13854.444833696291,{"$f":"LU387-LU381","v":-13854.444833696291},-13854.444833696292,-13854.444833696291,-13854.444833696291,-13854.444833696291,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696287,-13854.444833696285,-13854.444833696287,-13854.444833696287,-13854.444833696287,-13854.444833696287,-13854.444833696287,-13854.444833696287,-13854.444833696287,-13854.444833696287,-13854.444833696289,-13854.444833696289,{"$f":"OG387-OG381","v":-13854.444833696289},-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696289,-13854.444833696287,-13854.444833696287,-13854.444833696287,-13854.444833696287,-13854.444833696287,-13854.444833696287,-13854.444833696287,-13854.444833696287,-13854.444833696287,-13854.444833696287,-13854.444833696287,-13854.444833696287,-13854.444833696287,-13854.444833696287,-13854.444833696287,-13854.444833696287,-13854.444833696287,-13854.444833696287,-13854.444833696287,-13854.444833696287,-13854.444833696287,-13854.444833696287,-13854.444833696287,-13854.444833696287,-13854.444833696287,-13854.444833696287,-13854.444833696287,-13854.444833696287,-13854.444833696287,-13854.444833696287,-13854.444833696287]
[]
[null,"Test",null,null,null,null,{"$f":"AND(L391:QL391)","v":false},null,null,null,null,{"$f":"ROUND(L389,2)=0","v":true},{"$f":"ROUND(M389,2)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"ROUND(BY389,2)=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"ROUND(EK389,2)=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"ROUND(GW389,2)=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"ROUND(JI389,2)=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"ROUND(LU389,2)=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"ROUND(OG389,2)=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Merchant Revenues",null,null,null,null,null,null,null,null,null,{"$f":"L82","v":0},{"$f":"M82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1375.0970802836869,1330.2529896183876,1374.0924829606865,1401.0620665703632,1265.0127703647331,1400.0376916148898,1354.3795961595881,1399.0135261485098,1353.3885696390396,1397.9895701283804,1397.4776706472755,1351.9024098500045,1396.4540287162156,1350.9118899247321,1395.4305961243415,1422.8173374835653,1330.5345189766842,1421.7737564469371,1375.4052057703141,1420.7303888271274,1374.3955984208624,1419.6872345804934,1419.1657374584795,1372.8815745129648,1418.1229031897933,1371.8724832569817,1417.0802821852085,1444.8902326761925,1304.5819900934125,1443.8270854621842,1396.7376710223675,1442.7641556663641,1395.7091344706903,1441.7014432442672,1441.1701685344749,{"$f":"BY82","v":1394.1667240175243},5193.8718756683693,5025.813642505349,5192.8097064861167,5296.1242774216744,4783.1069635209496,5295.0411971825943,5123.7094259287269,5293.9583384380894,5122.66160526982,5292.8757011428643,5292.3344655245801,5121.0902760499675,5017.5667037501744,4855.2131811382324,5016.5405897353894,5116.3481636509059,4620.7451425724585,5115.3018484018603,4949.7859074397384,5114.2557471287919,4948.7736548899093,5113.2098597879422,5112.6869963284262,4947.2556641957035,5111.6414298038771,4946.2439290915236,5110.5960771021882,5212.274950539675,4875.5005403662408,5211.2090178493017,5042.5898063732284,5210.1433031467559,5041.558575026118,5209.0778063874623,5208.5451397226043,5040.0121234130766,5207.4799697946182,5038.9814192132399,5206.4150176984704,5310.0002757898837,4795.6388417292719,5308.9143578493358,5137.1336924128918,5307.8286619836872,5136.0831264336348,5306.7431881475222,5306.2005344763056,5134.5076802859039,5305.1153935992334,5133.457651337445,5304.0304746381453,5303.4880983619141,4789.7574764946603,5302.4035121897159,5130.8335183378113,5301.3191478200633,5129.784240771306,5300.2350052075972,5299.6930170461374,5128.210726748679,5298.6092069844244,5127.1619855543568,5297.5256185665394,{"$f":"EK82","v":5296.9839074598658},4783.8833241587208,5295.9006514227385,5124.5410707880192,5294.8176169161388,5123.4930800541551,5293.7348038947621,5293.1934804268776,5121.9214957870781,4811.0099995894652,4655.3400370614472,4810.0261273108663,4809.5342666264332,4498.7816526101042,4808.550696141584,4652.9603093524656,4807.5673268011378,4652.0087589166569,4806.58415856396,4806.092649846245,3121.8725549057599,4862.9680915078752,4705.6169197903819,4861.973593575558,4861.4764208791657,4390.5619475040603,4860.4822279999207,4703.2114914258091,4859.4882384374041,4702.2496644067023,4858.4944521500365,4857.9976352215426,4700.8072926737868,4857.0041537689567,4699.8459573236851,4856.0108754876092,4855.5143125231643,4385.1773680453744,4854.521338920772,4697.4434789733295,4853.5285683857619,4696.4828315376253,4852.5360008766038,4852.0397932437445,4695.0422287275287,4851.0475301955194,4694.0820723578481,4850.0554700693638,4849.5595160890925,4379.7993922279302,4848.5677602682345,4691.6825404038154,4847.5762072657162,4690.7230711048769,4846.5848570400585,4846.0892579555948,4689.2842350481897,4845.0982118174798,4688.3252562130319,4844.1073683525728,4843.6120226096173,4530.6575838084918,4842.6214830768067,4685.9286670418633,{"$f":"GW82","v":4841.6311461135992},4684.9703744348244,4840.6410116785701,4840.1460203961788,4683.5333029648054,4839.1561896757576,4682.575500220044,4838.1665613799851,4837.6718231284049,4369.0632191319028,4836.6824983919887,4680.1818502227161,4835.6933759767444,4679.2247328644835,4834.7044558412972,4834.2100716155701,4677.7894238170447,4833.2214548222573,4676.8327957203219,4832.2330402053394,4831.7389087001075,4363.7050056857152,4830.7507972702597,4674.4420812922372,4829.7628879134591,4673.4861377414863,4828.77518058838,4828.2814026748229,4672.0525889551973,4827.2939983198585,4671.0971340659271,4826.3067958933407,4825.8132703903439,4358.3533635455251,4824.8263707790693,4668.7093516069062,4823.8396729930173,4667.7545804240817,4822.853176990915,4822.3600046459496,4666.3227897401584,4821.3738112424007,4665.3685066195212,4820.3878195196539,4819.8948992756923,4508.4728662470152,4818.9092099968157,4662.9836525338014,4817.9237222956453,4662.0300522811121,4816.9384361309558,4816.4458686119124,4660.600017543421,4815.4608846746714,4659.6469047543615,4814.47610217089,4813.9837864436731,4347.6697609568546,4812.9993060128454,4657.2649754505874,4812.0150269125097,4656.3125446920076,4811.0309491014905,4810.5389856666116,{"$f":"JI82","v":4654.884263747057},5001.9374181008843,4840.0896126484522,5000.9145003423728,5000.4031199124493,4516.031295796729,4999.3805159245276,4837.6154442153256,4998.3581210635293,4836.6261310086402,4997.3359352866873,4996.8249207914623,4835.1425405334594,4995.8030485606823,4834.1537330462334,4994.7813853071775,4994.2706320335474,4510.492840892578,4993.249282165827,4831.6825989300532,4992.2281411685562,4830.6944990157972,4991.2072089990197,4990.6968212113052,3246.624861116175,5057.2958463324412,4893.6568069293098,5056.2616075367805,5055.7445674565133,4729.0838653927412,5054.7106459040688,4891.1552558913672,5053.676935793038,4890.1549935624562,5052.643437080179,5052.1267669845547,4888.6549836021886,5051.0935852878974,4887.6552325897364,5050.0606148813504,5049.5442088983646,4560.4122567808927,5048.5115553459664,4885.1567494507299,5047.4791129756704,4884.157713842239,5046.4468817442876,5045.930845292196,4882.6595434922338,5044.8989306882277,4881.6610185731224,5043.8672271152427,5043.3514544518821,4554.819373123948,5042.3200673444571,4879.1655995705869,5041.2888911601394,4878.1677891780646,5040.257925855798,5039.7425222701386,4876.6714561822264,5038.7118732048975,4875.6741558527774,5037.6814349118313,{"$f":"LU82","v":5037.1662947913937},4549.2333485722402,5036.1361725757743,4873.1817972288582,5035.1062610245881,4872.1852105497037,5034.0765600947525,5033.5617885993806,4870.6907126547039,5032.5324035208114,4869.6946354130805,5031.5032289559285,5030.9887206026642,4705.9275380964091,5029.9598617275888,4867.2053334145348,5028.9312132585883,4866.2099689479865,5027.9027751526337,5027.3886349723534,4864.7173039032605,5026.3605123303059,4863.7224482494703,5025.3325999437693,5024.8187225828797,4538.081843146866,5023.7911254989904,4861.2361991276566,5022.7637385631333,4860.2420553747934,5021.7365617323321,5021.2230520929015,4858.7512209325359,5020.1961903391239,4857.7575853684248,5019.1695385829989,5018.6562914406368,4532.5163454801404,5017.6299546004748,4855.2743853792981,5016.6038276506197,4854.2814608430408,5015.577910548147,5015.0650306762682,4852.7924547582024,5014.0394282644093,4851.8000377874541,5013.0140355926633,5012.5014178959291,4526.9576733325111,5011.4763397539318,4849.3198831915624,5010.4514712448317,4848.3281763766645,5009.426812325758,5008.9145614490872,4846.8409964069515,5007.8902168346904,4845.8497965350844,5006.8660817031832,5006.3540926801243,4682.8845975593531,5005.3302716926264,4843.3726835975622,{"$f":"OG82","v":5004.3066600809334},4842.3821930106105,5003.2832578022244,5002.7716351493618,4840.8968369164768,5001.7485467898678,4839.9068526508418,5000.7256676563529,5000.2143065359651,4515.860772121574,4999.1917411611939,4837.4327776414029,4998.1693849054491,4836.443501790819,4997.1472377259643,4996.636242526457,4834.959967335466,4995.6144088811961,4833.9711971852475,4994.5927842053188,4994.0820502175429,4510.322526347436,4993.0607389156175,4831.5001563781789,3409.8113568776389,4894.2021049393388,5056.825024527705,5056.3079268338906,4892.7008535649675,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fuel expense",null,null,null,null,null,null,null,null,null,{"$f":"(1-L68)*L105","v":0},{"$f":"(1-M68)*M105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,681.02440943801594,658.8658412626487,680.63165367932459,700.44806440096818,632.48015689099054,700.04370248431121,677.26597538097724,699.63930421368605,676.87460462271929,699.23486958218496,699.03263862894778,676.2874824995813,698.62814944318006,675.89602375057052,698.2236238792641,698.02134745334138,652.79847728962613,697.6167673092458,674.91722282839862,697.21215076972373,674.52564082211393,696.80749782786268,696.6051577038935,673.93820175169026,696.20045014555785,673.54653165431853,695.79570616759554,695.59332051909291,628.09502972149994,695.18852189872052,672.5672021856019,694.78368684142868,672.17540869042807,694.3788153402968,694.17636592112899,{"$f":"(1-BY68)*BY105","v":671.58765231136022},2502.1460295045208,2421.3704125433683,2502.0194913516316,2501.9562246749329,2259.7742860885255,2501.8296961208252,2421.0642912032276,2501.7031739655008,2420.9418535038199,2501.5766582086353,2501.5134027295244,2420.7582085644253,2372.0048157126862,2295.4304870505184,2371.8848590416983,2371.8248829811355,2142.2392721367737,2371.7049354096798,2295.1402876439124,2371.5849939041937,2295.024218154284,2371.4650584643714,2371.4050930189887,2294.850124925716,2371.2851666770866,2294.734070110153,2371.1652464000827,2371.1052885358208,2218.074665594916,2370.9853773555878,2294.4439587479396,2370.8654722394836,2294.3279244729524,2370.7455731872037,2370.6856259349011,2294.1538840630064,2370.5657359777815,2294.0378644576322,2370.4458520837175,2370.3859124102364,2140.9395896473325,2370.2660376101835,2293.7478411130983,2370.1461688724212,2293.6318420420662,2370.0263061966421,2369.9663771319006,2293.457854434716,2369.8465235485228,2293.341870028848,2369.7266760263624,2369.6667545381433,2140.2900441233282,2369.5469161072351,2293.0519346752917,2369.4270837367771,2292.9359707975364,2369.3072574264634,2369.2473465437652,2292.7620359767629,2369.1275293230951,2292.6460867597211,2369.0077181618021,{"$f":"(1-EK68)*EK105","v":2368.9478148533271},2139.6406956667188,2368.8280127805274,2292.3562393704451,2368.708216766342,2292.2403106752886,2368.5884268104605,2368.5285341042891,2292.0664286250762,2153.098866577538,2083.5913768965324,2152.9899803853059,2152.9355393541728,2013.9855448803171,2152.8266614217,2083.3279592131839,2152.7177889953855,2083.2226014647908,2152.6089220749509,2152.5544906793511,1385.7309119289664,2158.731284854146,2089.0419664325659,2158.6221138201031,2158.567530373467,1949.6245984708758,2158.4583676207913,2088.7778596593685,2158.3492103886779,2088.6722262994299,2158.2400586768467,2158.1854848909497,2088.5137862758247,2158.0763414590206,2088.4081662705648,2157.9672035466756,2157.9126366602604,1949.0330965258654,2157.8035070267697,2088.144139625444,2157.6943829121683,2088.0385383138992,2157.5852643161734,2157.5307070875674,2087.8801463598475,2157.4215967689634,2087.7745583989295,2157.3124919682687,2157.2579416370504,1948.4417740382501,2157.1488451126979,2087.5106118575754,2157.0397541055595,2087.4050425847008,2156.930668615355,2156.876127939016,2087.2466986856184,2156.767050723689,2087.1411427593212,2156.6579790245983,2156.6034452435551,2017.4167249162101,2156.4943818182969,2086.8772762974309,{"$f":"(1-GW68)*GW105","v":2156.385323908577},2086.7717390535081,2156.2762715141184,2156.2217473850251,2086.6134431948149,2156.1127032629333,2086.5079192934186,2156.003664655404,2155.9491474195138,1947.2596672174343,2155.8401170833063,2086.2441328866971,2155.7310922609649,2086.1386276620069,2155.6220729522111,2155.5675653653416,2085.9803798291268,2155.4585543264448,2085.8748879429163,2155.3495488004382,2155.2950481046805,1946.6688827753928,2155.1860508474847,2085.6111815670747,2155.077059102483,2085.5057083519041,2154.9680728693957,2154.9135818197328,2085.3475085302675,2154.8046038539933,2085.2420486495294,2154.6956313994706,2154.641147238829,1946.0782775730599,2154.5321830506109,2084.9784222802873,2154.423224372912,2084.8729810649234,2154.3142712054555,2154.2597966879812,2084.7148292399634,2154.1508517853649,2084.6094013549878,2154.0419123922939,2153.9874447617512,2014.9695605402003,2153.8785136324755,2084.3458549680713,2153.7695880120491,2084.2404457428074,2153.6606679001925,2153.6062099098913,2084.082341899963,2153.4972980603679,2083.9769460010411,2153.3883917187181,2153.3339406132586,1944.8976046700184,2153.2250425328966,2083.7134795721854,2153.1161499597129,2083.6081023273141,2153.0072628934272,2152.9528214252841,{"$f":"(1-JI68)*JI105","v":2083.4500464520279},2238.9577003235781,2166.6784698306355,2238.8444720913117,2238.7878601225066,2022.0798383350239,2238.6746404793721,2166.404547875778,2238.5614265619647,2166.2949887906302,2238.4482183699947,2238.3916164209586,2166.1306605514574,2238.2784168166017,2166.0211153172982,2238.165222936957,2238.1086281438124,2021.4663539964081,2237.9954428506962,2165.7472764683735,2237.8822632815695,2165.6377506226568,2237.7690894361426,2237.7125046597257,1441.1379638722178,2245.0459765463002,2172.5702010626487,2244.9324404186436,2244.8756745079827,2099.9918835789949,2244.762146992814,2172.2955342466785,2244.6486252189429,2172.1856772434539,2244.535109186078,2244.4783533224318,2172.0209021554147,2244.3648459005312,2171.9110590408432,2244.2513442189115,2244.1945955306155,2026.9632177988344,2244.0811024588711,2171.6364755567902,2243.9676151266817,2171.5266518833832,2243.8541335337563,2243.7973948894273,2171.361926786908,2243.6839219048538,2171.2521169979395,2243.5704546588199,2243.5137231876643,2026.348251878353,2243.4002645488936,2170.9776168205226,2243.2868116479358,2170.8678264668197,2243.1733644845021,2243.1166430542658,2170.7031513467427,2243.0032044965719,2170.5933748732659,2242.8897716756751,{"$f":"(1-LU68)*LU105","v":2242.8330574164356},2025.7334725340661,2242.7196332001927,2170.3189579772093,2242.6062147200214,2170.2092009331027,2242.492801975633,2242.4360977542665,2170.0445757742609,2242.3226936130072,2169.9348326061699,2242.2092952068051,2242.15259815426,2097.4445539847015,2242.0392083500997,2169.660498966206,2241.9258242802721,2169.5507752215894,2241.8124459444871,2241.7557589267699,2169.3862000088257,2241.6423891915038,2169.2764901360151,2241.5290251895549,2241.4723453384836,2024.5044733476689,2241.3589899359672,2169.0022397268858,2241.2456402660423,2168.8925492716562,2241.1322963284201,2241.0756265091327,2168.7280239898164,2240.962291169421,2168.618347402185,2240.8489615612862,2240.7922989064705,2023.8902533923974,2240.6789778951597,2168.3441801986373,2240.5656626147024,2168.2345230226956,2240.4523530648071,2240.3957004387303,2168.0700476566321,2240.2823994841383,2167.9604043440804,2240.1691042593848,2240.1124587956065,2023.2762197870013,2239.9991721650676,2167.6863203208713,2239.8858912636429,2167.5766964141199,2239.7726160910424,2239.7159806529612,2167.4122709486878,2239.6027140730548,2167.3026609011208,2239.4894532212497,2239.4328249432947,2094.9003143490449,2239.3195726830963,2167.0286600330146,{"$f":"(1-OG68)*OG105","v":2239.2063261502758},2166.9190693853611,2239.0930853445402,2239.0364670892395,2166.7546938054206,2238.9232348735914,2166.6451170127457,2238.8100083843055,2238.7533972869583,2022.0487113996962,2238.6401793866726,2166.3711992745129,2238.5269672120271,2166.2616418758657,2238.4137607627308,2238.357159684997,2166.0973161662837,2238.2439618231811,2165.9877726184118,2238.1307696859903,2238.0741757640385,2021.4352365047673,2237.9609922132431,2165.7139379848322,1513.5657687118824,2172.6325104222606,2244.9968251288201,2244.9400575901118,2172.4677014388781,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Margin",null,null,null,null,null,null,null,null,null,{"$f":"L393-L394","v":0},{"$f":"M393-M394","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,694.07267084567093,671.38714835573887,693.46082928136195,700.61400216939501,632.53261347374257,699.9939891305786,677.11362077861088,699.37422193482371,676.5139650163203,698.75470054619541,698.44503201832777,675.61492735042316,697.82587927303553,675.0158661741616,697.2069722450774,724.79599003022395,677.7360416870581,724.15698913769131,700.48798294191545,723.51823805740366,699.86995759874844,722.87973675263072,722.560579754586,698.94337276127453,721.92245304423545,698.32595160266317,721.28457601761295,749.29691215709954,676.48696037191257,748.63856356346366,724.17046883676562,747.98046882493543,723.53372578026222,747.32262790397044,746.99380261334591,{"$f":"BY393-BY394","v":722.57907170616409},2691.7258461638485,2604.4432299619807,2690.7902151344852,2794.1680527467415,2523.3326774324241,2793.211501061769,2702.6451347254992,2792.2551644725886,2701.7197517660002,2791.299042934229,2790.8210627950557,2700.3320674855422,2645.5618880374882,2559.7826940877139,2644.6557306936911,2744.5232806697704,2478.5058704356848,2743.5969129921805,2654.645619795826,2742.6707532245982,2653.7494367356253,2741.7448013235708,2741.2819033094374,2652.4055392699875,2740.3562631267905,2651.5098589813706,2739.4308307021056,2841.1696620038542,2657.4258747713247,2840.2236404937139,2748.1458476252888,2839.2778309072723,2747.2306505531656,2838.3322332002585,2837.8595137877032,2745.8582393500701,2836.9142338168367,2744.9435547556077,2835.9691656147529,2939.6143633796473,2654.6992520819394,2938.6483202391523,2843.3858512997936,2937.682493111266,2842.4512843915686,2936.7168819508802,2936.234157344405,2841.049825851188,2935.2688700507106,2840.115781308597,2934.3037986117829,2933.8213438237708,2649.4674323713321,2932.8565960824808,2837.7815836625196,2931.8920640832862,2836.8482699737697,2930.9277477811338,2930.4456705023722,2835.4486907719161,2929.4816776613293,2834.5158987946356,2928.5179004047372,{"$f":"EK393-EK394","v":2928.0360926065387},2644.242628492002,2927.0726386422111,2832.1848314175741,2926.1094001497968,2831.2527693788666,2925.1463770843015,2924.6649463225885,2829.8550671620019,2657.9111330119272,2571.7486601649148,2657.0361469255604,2656.5987272722605,2484.7961077297869,2655.724034719884,2569.6323501392817,2654.8495378057523,2568.7861574518661,2653.9752364890091,2653.5381591668938,1736.1416429767935,2704.2368066537292,2616.574953357816,2703.3514797554549,2702.9088905056988,2440.9373490331845,2702.0238603791295,2614.4336317664406,2701.1390280487262,2613.5774381072724,2700.2543934731898,2699.8121503305929,2612.2935063979621,2698.9278123099361,2611.4377910531202,2698.0436719409336,2697.6016758629039,2436.1442715195089,2696.7178318940023,2609.2993393478855,2695.8341854735936,2608.4442932237262,2694.9507365604304,2694.5090861561771,2607.1620823676813,2693.625933426556,2606.3075139589187,2692.7429781010951,2692.3015744520421,2431.3576181896801,2691.4189151555365,2604.17192854624,2690.5364531601567,2603.3180285201761,2689.6541884247035,2689.2131300165788,2602.0375363625712,2688.3311610937908,2601.1841134537108,2687.4493893279746,2687.0085773660621,2513.2408588922817,2686.1271012585098,2599.0513907444324,{"$f":"GW393-GW394","v":2685.2458222050223},2598.1986353813163,2684.3647401644516,2683.9242730111537,2596.9198597699906,2683.0434864128242,2596.0675809266254,2682.1628967245811,2681.7226757088911,2421.8035519144687,2680.8423813086824,2593.937717336019,2679.9622837157794,2593.0861052024766,2679.0823828890861,2678.6425062502285,2591.8090439879179,2677.7629004958126,2590.9579077774056,2676.8834914049012,2676.4438605954269,2417.0361229103223,2675.564746422775,2588.8308997251625,2674.6858288109761,2587.9804293895822,2673.8071077189843,2673.36782085509,2586.7050804249297,2672.4893944658652,2585.8550854163977,2671.6111644938701,2671.1721231515148,2412.2750859724651,2670.2941877284584,2583.7309293266189,2669.4164486201053,2582.8815993591584,2668.5389057854595,2668.1002079579685,2581.6079605001951,2667.2229594570358,2580.7591052645334,2666.3459071273601,2665.907454513941,2493.5033057068149,2665.0306963643402,2578.6377975657301,2664.1541342835962,2577.7896065383047,2663.2777682307633,2662.8396587020211,2576.517675643458,2661.9635866143035,2575.6699587533203,2661.0877104521719,2660.6498458304145,2402.7721562868364,2659.7742634799488,2573.551495878402,2658.8988769527969,2572.7044423646935,2658.0236862080633,2657.5861642413274,{"$f":"JI393-JI394","v":2571.4342172950292},2762.9797177773062,2673.4111428178167,2762.0700282510611,2761.6152597899427,2493.9514574617051,2760.7058754451555,2671.2108963395476,2759.7966945015646,2670.33114221801,2758.8877169166926,2758.4333043705037,2669.011879982002,2757.5246317440806,2668.1326177289352,2756.6161623702205,2756.1620038897349,2489.0264868961699,2755.2538393151308,2665.9353224616798,2754.3458778869867,2665.0567483931404,2753.4381195628771,2752.9843165515795,1805.4868972439572,2812.2498697861411,2721.0866058666611,2811.3291671181369,2810.8688929485306,2629.0919818137463,2809.9484989112548,2718.8597216446888,2809.028310574095,2717.9693163190022,2808.108327894101,2807.6484136621229,2716.634081446774,2806.7287393873662,2715.7441735488933,2805.8092706624388,2805.349613367749,2533.4490389820585,2804.4304528870953,2713.5202738939397,2803.5114978489887,2712.6310619588558,2802.5927482105312,2802.1334504027686,2711.2976167053257,2801.2150087833738,2710.4089015751829,2800.2967724564228,2799.8377312642178,2528.471121245595,2798.9198027955636,2708.1879827500643,2798.0020795122036,2707.2999627112449,2797.0845613712959,2796.6258792158728,2705.9683048354837,2795.7086687083256,2705.0807809795115,2794.7916632361562,{"$f":"LU393-LU394","v":2794.3332373749581},2523.4998760381741,2793.4165393755816,2702.8628392516489,2792.5000463045667,2701.976009616601,2791.5837581191195,2791.1256908451141,2700.646136880443,2790.2097099078042,2699.7598028069106,2789.2939337491234,2788.8361224484042,2608.4829841117075,2787.9206533774891,2697.5448344483289,2787.0053889783162,2696.659193726397,2786.0903292081466,2785.6328760455835,2695.3311038944348,2784.7181231388022,2694.4459581134552,2783.8035747542144,2783.3463772443961,2513.5773697991972,2782.4321355630232,2692.2339594007708,2781.518098297091,2691.3495061031372,2780.604265403912,2780.1474255837688,2690.0231969427196,2779.2338991697029,2689.1392379662398,2778.3205770217128,2777.8639925341663,2508.626092087743,2776.950976705315,2686.9302051806608,2776.0381650359172,2686.0469378203452,2775.1255574833399,2774.6693302375379,2684.7224071015703,2773.757028780271,2683.8396334433737,2772.8449313332785,2772.3889591003226,2503.6814535455096,2771.4771675888642,2681.6335628706911,2770.5655799811889,2680.7514799625446,2769.6541962347155,2769.198580796126,2679.4287254582637,2768.2875027616356,2678.5471356339635,2767.3766284819335,2766.9212677368296,2587.9842832103081,2766.0106990095301,2676.3440235645476,{"$f":"OG393-OG394","v":2765.1003339306576},2675.4631236252494,2764.1901724576842,2763.7351680601223,2674.1421431110562,2762.8253119162764,2673.2617356380961,2761.9156592720474,2761.4609092490068,2493.812060721878,2760.5515617745214,2671.06157836689,2759.642417693422,2670.1818599149533,2758.7334769632334,2758.27908284146,2668.8626511691823,2757.3704470580151,2667.9834245668358,2756.4620145193285,2756.0078744535044,2488.8872898426689,2755.0997467023744,2665.7862183933466,1896.2455881657565,2721.5695945170783,2811.8281993988849,2811.3678692437788,2720.2331521260894,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Merchant kW",null,null,null,null,null,null,null,null,null,{"$f":"L85-L67","v":0},{"$f":"M85-M67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,69.974435654224408,69.948873922591929,69.923314804835229,69.89775830068703,69.872204409880055,69.846653132147111,69.821104467220948,69.795558414834403,69.770014974720311,69.744474146611566,69.718935930241088,69.69340032534177,69.66786733164659,69.642336948888527,69.616809176800558,69.591284015115804,69.56576146356727,69.540241521888049,69.51472418981129,69.48920946707014,69.463697353397777,69.438187848527406,69.412680952192204,69.387176664125491,69.361674984060528,69.336175911730663,69.310679446869187,69.285185589209476,69.259694338484934,69.234205694428994,69.208719656775088,69.183236225256735,69.157755399607396,69.13227717956056,69.106801564849889,{"$f":"BY85-BY67","v":69.08132855520887},249.05585815037117,249.03039035007038,249.00492515404025,248.97946256201439,248.95400257372657,248.92854518891053,248.90309040730006,248.87763822862891,248.85218865263096,248.82674167904003,248.80129730759006,248.77585553801492,248.75041637004858,248.72497980342496,248.69954583787808,248.67411447314194,248.64868570895064,248.6232595450382,248.59783598113873,248.57241501698641,248.54699665231533,248.52158088685971,248.49616772035375,248.47075715253172,248.44534918312786,248.41994381187646,248.39454103851182,248.36914086276832,248.34374328438034,248.31834830308225,248.29295591860847,248.2675661306935,248.24217893907181,248.21679434347789,248.19141234364625,248.16603293931152,248.14065613020827,248.1152819160711,248.08991029663466,248.06454127163363,248.0391748408027,248.01381100387661,247.98844976059013,247.96309111067799,247.93773505387506,247.91238158991612,247.88703071853607,247.8616824394698,247.83633675245221,247.81099365721823,247.78565315350286,247.7603152410411,247.73497991956791,247.70964718881845,247.6843170485277,247.65898949843083,247.63366453826293,247.60834216775922,247.58302238665485,247.55770519468501,247.532390591585,247.50707857709003,247.48176915093546,{"$f":"EK85-EK67","v":247.45646231285653},247.43115806258868,247.40585639986719,247.38055732442757,247.35526083600519,247.32996693433549,247.30467561915398,247.27938689019618,247.25410074719764,247.22881718989393,247.20353621802062,247.17825783131332,247.15298202950768,247.12770881233942,247.10243817954418,247.07717013085775,247.05190466601584,247.02664178475425,247.00138148680878,246.97612377191527,249.9244030942979,249.89884647886407,249.87329247678286,249.847741087787,249.82219231160934,249.79664614798267,249.77110259663985,249.74556165731374,249.72002332973724,249.6944876136433,249.66895450876487,249.64342401483492,249.61789613158643,249.59237085875253,249.56684819606619,249.54132814326059,249.51581070006876,249.49029586622393,249.46478364145921,249.43927402550787,249.41376701810307,249.38826261897813,249.36276082786625,249.33726164450084,249.31176506861519,249.28627109994264,249.26077973821663,249.23529098317056,249.20980483453786,249.18432129205203,249.15884035544659,249.13336202445501,249.10788629881091,249.08241317824786,249.05694266249944,249.0314747512993,249.00600944438111,248.98054674147858,248.9550866423254,248.92962914665534,248.90417425420216,248.87872196469968,248.8532722778817,248.82782519348211,{"$f":"GW85-GW67","v":248.80238071123478},248.77693883087363,248.75149955213257,248.72606287474559,248.7006287984467,248.67519732296986,248.64976844804914,248.62434217341863,248.59891849881245,248.57349742396468,248.54807894860951,248.52266307248112,248.49724979531371,248.47183911684152,248.4464310367988,248.42102555491988,248.39562267093905,248.37022238459065,248.34482469560905,248.31942960372868,248.29403710868394,248.26864721020931,248.24325990803922,248.21787520190824,248.19249309155089,248.16711357670169,248.14173665709529,248.11636233246628,248.09099060254931,248.06562146707904,248.04025492579015,248.01489097841741,247.98952962469556,247.96417086435937,247.93881469714367,247.91346112278322,247.88811014101299,247.86276175156777,247.83741595418255,247.81207274859224,247.7867321345318,247.76139411173625,247.73605867994061,247.71072583887994,247.68539558828928,247.66006792790375,247.63474285745852,247.60942037668872,247.58410048532949,247.55878318311613,247.53346846978383,247.50815634506787,247.48284680870356,247.45753986042618,247.43223549997111,247.40693372707372,247.38163454146945,247.35633794289367,247.33104393108187,247.3057525057695,247.2804636666921,247.25517741358522,247.22989374618439,247.20461266422524,{"$f":"JI85-JI67","v":247.17933416744339},247.15405825557445,247.12878492835412,247.10351418551809,247.07824602680208,247.05298045194189,247.02771746067322,247.00245705273196,246.9771992278539,246.95194398577493,246.92669132623092,246.90144124895781,246.8761937536915,246.85094884016797,246.82570650812323,246.80046675729332,246.77522958741429,246.74999499822221,246.72476298945318,246.69953356084335,246.67430671212884,246.64908244304587,246.62386075333066,246.5986416427194,249.914966041068,249.88941039064252,249.86385735347099,249.83830692928618,249.81275911782089,249.78721391880794,249.76167133198015,249.73613135707049,249.71059399381181,249.6850592419371,249.65952710117929,249.63399757127135,249.60847065194636,249.5829463429373,249.55742464397733,249.53190555479947,249.50638907513689,249.48087520472276,249.45536394329022,249.42985529057256,249.40434924630298,249.37884581021473,249.35334498204108,249.32784676151542,249.30235114837103,249.27685814234135,249.25136774315976,249.22587995055966,249.20039476427456,249.17491218403791,249.14943220958321,249.12395484064405,249.09848007695393,249.0730079182465,249.04753836425536,249.02207141471416,248.99660706935657,248.9711453279163,248.94568619012708,248.92022965572266,{"$f":"LU85-LU67","v":248.89477572443684},248.86932439600341,248.84387567015622,248.81842954662918,248.7929860251561,248.76754510547096,248.74210678730768,248.71667107040025,248.69123795448266,248.66580743928895,248.6403795245532,248.61495421000944,248.58953149539184,248.5641113804345,248.53869386487156,248.51327894843729,248.48786663086582,248.46245691189148,248.43704979124851,248.41164526867118,248.38624334389385,248.3608440166509,248.33544728667667,248.31005315370558,248.2846616174721,248.25927267771064,248.23388633415576,248.2085025865419,248.18312143460363,248.15774287807557,248.13236691669226,248.10699355018841,248.08162277829857,248.05625460075748,248.03088901729984,248.00552602766038,247.98016563157387,247.9548078287751,247.92945261899891,247.90410000198011,247.87874997745357,247.85340254515421,247.82805770481693,247.80271545617668,247.77737579896851,247.75203873292733,247.72670425778824,247.70137237328629,247.67604307915656,247.65071637513415,247.62539226095421,247.60007073635191,247.57475180106246,247.54943545482107,247.524121697363,247.49881052842352,247.47350194773793,247.44819595504157,247.42289255006983,247.39759173255806,247.37229350224166,247.3469978588561,247.32170480213685,247.29641433181939,{"$f":"OG85-OG67","v":247.27112644763923},247.24584114933194,247.22055843663307,247.19527830927822,247.17000076700307,247.14472580954325,247.11945343663442,247.09418364801232,247.06891644341266,247.04365182257123,247.0183897852238,246.99313033110624,246.96787345995432,246.94261917150399,246.91736746549105,246.89211834165152,246.86687179972134,246.84162783943646,246.81638646053287,246.79114766274662,246.7659114458138,246.7406778094705,246.71544675345282,246.69021827749691,249.9172554569374,249.89169957240225,249.86614630114499,249.84059564289836,249.81504759739519,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Margin per kW",null,null,null,null,null,null,null,null,null,{"$f":"IF(L396,L395/L396)","v":false},{"$f":"IF(M396,M395/M396)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,9.9189463174151271,9.5982552785441744,9.9174478672371063,10.023411611506697,9.0527072791809804,10.021868733011697,9.6978360045349437,10.020325616969032,9.6963425514734496,10.018782263342127,10.018010497423157,9.694101940736525,10.016466787351312,9.6926079127638278,10.014922839603772,10.415039760910178,9.742379403724339,10.413495456580492,10.076828917988937,10.411950914483604,10.075334084768736,10.410406134582917,10.409633655444711,10.073091403395315,10.408088518769693,10.071595994732624,10.406543144199315,10.814677131698346,9.7673974283772562,10.813131400216291,10.463572688934638,10.811585430747312,10.462076474280275,10.810039223254773,10.809266030238227,{"$f":"IF(BY396,BY395/BY396)","v":10.459831720356805},10.807719465641636,10.458334929728165,10.806172662929859,11.222484071555845,10.135738535415395,11.220936911602548,10.858222492548986,11.219389513442392,10.856724895183824,11.217841877038712,11.217067969484086,10.854478066794991,10.635406873457734,10.291618863978959,10.633938722259211,11.036626335171659,9.9679025584588707,11.035157844896554,10.678474369331338,11.033689128526895,10.677052921495861,11.032220186027866,11.031485629968953,10.674920339385144,11.030016348210596,10.673498344357194,11.028546840235817,11.439302210147311,10.700595229928084,11.437832362782592,11.068158729908323,11.436362289114374,11.066735968457003,11.43489198910782,11.434156754216774,11.064601415543294,11.432686114637363,11.063178106393817,11.431215248632475,11.850199743625328,10.70274183013948,11.848728537916864,11.465799532376685,11.847257105695764,11.464375456095558,11.845785446927156,11.845049532576633,11.462238930557568,11.843577533921355,11.460814306072132,11.842105308631352,11.841369110987424,10.694765160864785,11.83989654567991,11.457251785168641,11.838423753650432,11.455826392842626,11.836950734864079,11.836214140426167,11.453687892857364,11.834740781439043,11.452261951820422,11.83326719560776,{"$f":"IF(EK396,EK395/EK396)","v":11.832530317614637},10.686781120036347,11.831056391451623,11.448696138651274,11.829582238357109,11.447269429064153,11.828107858296175,11.827370583142375,11.445128952806964,10.750814420514793,10.403365176365304,10.749473559033065,10.748803050877566,10.054704588454946,10.747461879717431,10.400120532295013,10.74612050206529,10.398822324962699,10.744778917889356,10.744108048345034,6.9466671580755452,10.821325687401474,10.471607139050031,10.819995682112651,10.819330602680383,9.7716978457234482,10.818000290220441,10.468388765017629,10.816669772940344,10.467101068531825,10.815339050808557,10.814673612913426,10.465169152058264,10.813342583444962,10.463880959868144,10.812011349045953,10.811345654987628,9.7644850797153389,10.810014113133633,10.460659611609744,10.808682366270196,10.459370725112974,10.807350414365761,10.8066843615133,10.457437023279436,10.805352101988163,10.456147640620255,10.804019637343094,10.803353328090715,9.7572656481065305,10.802020555706534,10.452923315387256,10.800687578123453,10.451633237779799,10.799354395309878,10.798687726931787,10.449697748936345,10.797354236213234,10.448407174707945,10.796020540185197,10.79535361517023,10.098255242763395,10.794019611118673,10.4451798697492,{"$f":"IF(GW396,GW395/GW396)","v":10.79268540167859},10.44388859993029,10.791350986818356,10.790683702345799,10.441951322425487,10.789348979296031,10.440659555526699,10.788014050747044,10.787346509400448,9.7428067634413278,10.786011272543293,10.437429268088531,10.784675830107798,10.436136804956405,10.783340182062314,10.782672280925937,10.43419773713728,10.781336324406118,10.432904776465897,10.780000162197158,10.77933200394936,9.7355672980479699,10.777995533147315,10.429671503792084,10.776658856576953,10.428377846243951,10.775321974206593,10.774653455836503,10.426436986456007,10.773316264706729,10.425142830908822,10.771978867697735,10.771310091978622,9.7283211423799631,10.769972386091354,10.421906570240587,10.76863447424561,10.420611717172642,10.767296356409679,10.766627220235481,10.41866906375985,10.765288793354799,10.41737371223263,10.763950160404635,10.763280766643582,10.068249300620792,10.7619418245297,10.414134460808652,10.760602676267007,10.412838411116063,10.759263321823759,10.758593567274511,10.410893962420857,10.757253903500917,10.40959741380836,10.755914033467402,10.755244021093249,9.7138087354832869,10.753903841610306,10.406355168864753,10.752563455788044,10.405057921441683,10.751222863594689,10.750552490098928,{"$f":"IF(JI396,JI395/JI396)","v":10.403111675804972},11.17918005182093,10.817886486160944,11.177785299230425,11.177087842409135,10.094804170746858,11.17569276769381,10.814511435282109,11.174297478187277,10.813161051171267,11.172901973856469,11.172204141121624,10.811135085162876,11.170808314492376,10.809784181215845,11.169412272956158,11.16871417158759,10.087240272949561,11.167317807628862,10.806406011319766,11.16592122868043,10.805054379265867,11.16452443470919,11.163825957079673,7.2244048679632309,11.253977771166289,10.890276947967164,11.252594534727818,11.251902836647433,10.525326499171088,11.250519280743864,10.886929764108853,11.249135511822566,10.885590529809692,11.247751529850737,11.247059458960631,10.883581291737666,11.245675157351515,10.882241541894487,11.24429064260986,11.243598305304078,10.154882761667093,11.24221347080209,10.878891264771942,11.240828423085514,10.877550792833706,11.239443162121525,11.238750451661492,10.875539697945772,11.237364870764827,10.874198709987079,11.235979076538655,11.235286099416738,10.147374384858189,11.233899985134732,10.870845336741697,11.232513657441094,10.869503626020627,11.231127116302984,11.230433765681971,10.86749067260082,11.22904690431551,10.866148445382429,11.227659829422402,{"$f":"IF(LU396,LU395/LU396)","v":11.226966211893078},10.139859069263013,11.225578816648351,10.862791973152961,11.22419120779478,10.861449022504257,11.222803385299473,11.222109393925889,10.859434208835037,11.220721250906303,10.858090741211685,11.219332894162745,11.218638635634186,10.494205980200213,11.217249958242954,10.854731167134245,11.215861067045473,10.853386975412036,11.214471962008824,11.213777329290521,10.851370299774272,11.212387903433385,10.850025590599662,11.21099826365476,11.210303363534594,10.124807596058314,11.208913402811977,10.846662911807705,11.207523228085526,10.845317477865063,11.206132839322287,11.205437564666575,10.843298938538041,11.204046854786366,10.841952986664801,11.202655930786975,11.201960388482284,10.117271425606202,11.200569143242308,10.83858720028914,11.199177683800725,10.837240522978087,11.197786010124554,11.197090092938193,10.835220118239491,11.195698097848291,10.8338729225192,11.194305888441335,11.193609703358653,10.109728290682613,11.192217172414241,10.830504025687993,11.190824427070268,10.829156103859482,11.189431467293726,11.188734906982928,10.827133831985423,11.187341625495629,10.825785391268587,11.185948129493214,11.185251301038514,10.462970262881834,11.183857483201498,10.822413381107342,{"$f":"IF(OG396,OG395/OG396)","v":11.182463450766784},10.821064213611256,11.181069203701334,11.18037199967176,10.819040072876236,11.178977430598248,10.817690386012307,11.177582646811382,11.176885174390106,10.094621101670542,11.17549006847122,10.814315259643871,11.174094747756316,10.812964845329054,11.172699212212326,11.172001363869091,10.810938834005977,11.170605506019459,10.809587899843349,11.169209433258043,11.168511316275074,10.087057034691908,11.167114921083945,10.806209654387905,7.5874936474424182,10.890996376326401,11.253338001259277,11.252646360410209,10.888988386760627,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]

{"sheet":"Master Scenario","index":5,"n_rows":46,"n_cols":20,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Scenario Number",22,null,null,null,null,null,null,null,null,"Row Start",{"$f":"ROW(M10)","v":10}]
[null,null,"Contract Percent",{"$f":"Summary!E2","v":180},null,null,null,null,null,null,null,null,"Col Start",{"$f":"COLUMN(N9)","v":14}]
[null,null,"Debt Percent",null,null,null,null,null,null,null,null,null,"Row End",{"$f":"ROW(M31)","v":31}]
[null,null,"Debt Tenor",null,null,null,null,null,null,null,null,null,"Col End",{"$f":"COLUMN(S9)","v":19}]
[]
[null,null,null,1,2,3,4,5,6,7,8,9]
[null,null,null,"Construction Period ","Heat Rate","Economic Capacity Factor","Total Cost","S-Curve Mean","Elecrtic Energy Price","Capacity Price","Variable O&M Cost","Fixed O&M Cost",null,"Pre-Tax IRR","Project IRR","Equity IRR","DSCR","LLCR","PLCR"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Summary!N4","v":5.0919617420390972E-2},{"$f":"Summary!N5","v":3.7747052311897289E-2},{"$f":"Summary!N6","v":4.0863123536109935E-2},{"$f":"Summary!N9","v":0.49529506578578364},{"$f":"Summary!N10","v":2.059623489248041},{"$f":"Summary!N11","v":10.448995701225869},"results"]
[null,null,"Base Case",30,6700,1,250000,10,1,40,3,13,1,8.8523872196674347E-2,6.7494422197341919E-2,6.9039784371852875E-2,1.3083540201187134,2.846799373626709,15.384269714355469]
[null,null,"Downside Case",40,6900,2,300000,8,2,30,3.5,15,2,1.2813236564397812E-2,8.4148617461323738E-3,5.7519404217600822E-3,0.93655866384506226,1.5453715324401855,8.5414819717407227]
[null,null,"Upside Case",25,6600,3,240000,15,3,60,2.5,12,3,0.11265113204717636,8.6736902594566345E-2,8.9394301176071167E-2,1.1139849424362183,2.9584901332855225,18.153469085693359]
[null,1,{"$f":"\"Base Case Except \"&TRANSPOSE(D8:L8)&\" Low Case \"","v":"Base Case Except Construction Period  Low Case "},{"$f":"IF(D$7=$B13,D$11,D$10)","v":40},6700,1,250000,10,1,40,3,13,4,8.300752192735672E-2,6.3208349049091339E-2,6.4647197723388672E-2,1.29743492603302,2.877302885055542,15.382096290588379]
[null,2,"Base Case Except Heat Rate Low Case ",30,6900,1,250000,10,1,40,3,13,5,8.5768602788448334E-2,6.537686288356781E-2,6.6720686852931976E-2,1.2228236198425293,2.7824652194976807,15.033011436462402]
[null,3,"Base Case Except Economic Capacity Factor Low Case ",30,6700,2,250000,10,1,40,3,13,6,4.1685424745082855E-2,3.0556485056877136E-2,2.8700854629278183E-2,1.2182866334915161,1.9032530784606934,9.399017333984375]
[null,4,"Base Case Except Total Cost Low Case ",30,6700,1,300000,10,1,40,3,13,7,7.3122583329677582E-2,5.5534131824970245E-2,5.5806364864110947E-2,1.3083540201187134,3.0002279281616211,15.847840309143066]
[null,5,"Base Case Except S-Curve Mean Low Case ",30,6700,1,250000,8,1,40,3,13,8,8.7522365152835846E-2,6.6728569567203522E-2,6.8266808986663818E-2,1.3083540201187134,2.8482756614685059,15.3885498046875]
[null,6,"Base Case Except Elecrtic Energy Price Low Case ",30,6700,1,250000,10,2,40,3,13,9,8.8523872196674347E-2,6.7494422197341919E-2,6.9039784371852875E-2,1.3083540201187134,2.846799373626709,15.384269714355469]
[null,7,"Base Case Except Capacity Price Low Case ",30,6700,1,250000,10,1,30,3,13,10,8.5497103631496429E-2,6.5158605575561523E-2,6.6487580537796021E-2,1.2206151485443115,2.7787086963653564,14.98564338684082]
[null,8,"Base Case Except Variable O&M Cost Low Case ",30,6700,1,250000,10,1,40,3.5,13,11,8.6100302636623383E-2,6.5593644976615906E-2,6.6950999200344086E-2,1.2457576990127563,2.796029806137085,15.023624420166016]
[null,9,"Base Case Except Fixed O&M Cost Low Case ",30,6700,1,250000,10,1,40,3,15,12,8.6428508162498474E-2,6.5843574702739716E-2,6.7217908799648285E-2,1.2594807147979736,2.8046793937683105,15.061530113220215]
[null,1,{"$f":"\"Base Case Except \"&TRANSPOSE(D8:L8)&\" High Case\"","v":"Base Case Except Construction Period  High Case"},{"$f":"IF(D$7=$B22,D$12,D$10)","v":25},6700,1,250000,10,1,40,3,13,13,9.1649927198886871E-2,6.991751492023468E-2,7.1465358138084412E-2,1.3284578323364258,2.8318955898284912,15.38200855255127]
[null,2,"Base Case Except Heat Rate High Case",30,6600,1,250000,10,1,40,3,13,14,8.9891105890274048E-2,6.8542711436748505E-2,7.0173978805541992E-2,1.3511191606521606,2.878852367401123,15.560211181640625]
[null,3,"Base Case Except Economic Capacity Factor High Case",30,6700,3,250000,10,1,40,3,13,15,9.0777397155761719E-2,6.9762565195560455E-2,7.2912447154521942E-2,0.78097838163375854,2.7565319538116455,16.643453598022461]
[null,4,"Base Case Except Total Cost High Case",30,6700,1,240000,10,1,40,3,13,16,9.2139445245265961E-2,7.0291668176651001E-2,7.2218328714370728E-2,1.3083540201187134,2.8152434825897217,15.293450355529785]
[null,5,"Base Case Except S-Curve Mean High Case",30,6700,1,250000,15,1,40,3,13,17,9.1545790433883667E-2,6.980065256357193E-2,7.1351699531078339E-2,1.3083540201187134,2.8425858020782471,15.372053146362305]
[null,6,"Base Case Except Elecrtic Energy Price High Case",30,6700,1,250000,10,3,40,3,13,18,8.8523872196674347E-2,6.7494422197341919E-2,6.9039784371852875E-2,1.3083540201187134,2.846799373626709,15.384269714355469]
[null,7,"Base Case Except Capacity Price High Case",30,6700,1,250000,10,1,60,3,13,19,9.4463832676410675E-2,7.2059236466884613E-2,7.3940202593803406E-2,1.4838317632675171,2.981989860534668,16.183961868286133]
[null,8,"Base Case Except Variable O&M Cost High Case",30,6700,1,250000,10,1,40,2.5,13,20,9.0912692248821259E-2,6.9364339113235474E-2,7.1060240268707275E-2,1.3709503412246704,2.8974010944366455,15.745407104492188]
[null,9,"Base Case Except Fixed O&M Cost High Case",30,6700,1,250000,10,1,40,3,12,21,8.9560598134994507E-2,6.8310432136058807E-2,6.992744654417038E-2,1.3327906131744385,2.8678214550018311,15.545767784118652]
[null,null,"Custom Scenario ",30,6700,1,250000,10,1,30,4,37,22,5.0919618457555771E-2,3.7747051566839218E-2,4.0863122791051865E-2,0.49529507756233215,2.0596234798431396,10.448995590209961]
[]
[null,null,{"$f":"INDEX(C10:C31,$D$2)","v":"Custom Scenario "},{"$f":"INDEX(D10:D31,$D$2)","v":30},{"$f":"INDEX(E10:E31,$D$2)","v":6700},1,250000,10,1,30,4,{"$f":"INDEX(L10:L31,$D$2)","v":37}]
[]
[]
[]
[null,null,null,"High vs Base","Low vs Base"]
[null,null,{"$f":"TRANSPOSE(D8:L8)","v":"Construction Period "},{"$f":"P22-$P$10","v":2.4255737662315369E-3},{"$f":"N13-$N$10","v":-5.516350269317627E-3}]
[null,null,"Heat Rate",{"$f":"P23-$P$10","v":1.1341944336891174E-3},{"$f":"N14-$N$10","v":-2.7552694082260132E-3}]
[null,null,"Economic Capacity Factor",3.8726627826690674E-3,-4.6838447451591492E-2]
[null,null,"Total Cost",3.1785443425178528E-3,-1.5401288866996765E-2]
[null,null,"S-Curve Mean",2.3119151592254639E-3,-1.001507043838501E-3]
[null,null,"Elecrtic Energy Price",0,0]
[null,null,"Capacity Price",4.900418221950531E-3,-3.0267685651779175E-3]
[null,null,"Variable O&M Cost",2.0204558968544006E-3,-2.4235695600509644E-3]
[null,null,"Fixed O&M Cost",{"$f":"P30-$P$10","v":8.8766217231750488E-4},{"$f":"N21-$N$10","v":-2.0953640341758728E-3}]

{"sheet":"Audit","index":6,"n_rows":10,"n_cols":6,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,"Operating Life Test",null,{"$f":"'Monthly Model'!K15","v":true},{"$f":"IF(E4,\"\",C4)","v":""}]
[null,null,"S-Curve Test",null,{"$f":"'Monthly Model'!K58","v":true},{"$f":"IF(E5,\"\",C5)","v":""}]
[null,null,"Depreciation Rate ",null,{"$f":"'Monthly Model'!K133","v":true},{"$f":"IF(E6,\"\",C6)","v":""}]
[null,null,"Balance Sheet Test",null,{"$f":"'Monthly Model'!G391","v":false},{"$f":"IF(E7,\"\",C7)","v":"Balance Sheet Test"}]
[]
[null,null,"Aggregate Test ",null,{"$f":"AND(E4:E8)","v":false},{"$f":"addtext(F4:F8)","v":"Balance Sheet Test"}]
[null,null,null,null,null,{"$f":"IF(E9,\"Model OK\",F9)","v":"Balance Sheet Test"}]

{"sheet":"Annual","index":7,"n_rows":388,"n_cols":48,"rows_kept":388,"cut":false,"hidden":false,"merged":[]}
["Timeline"]
[null,"Time Period"]
[null,"Year",null,null,null,"EOY",null,{"$f":"YEAR('Monthly Model'!L7)","v":2016},{"$f":"H3+1","v":2017},{"$f":"I3+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056]
[]
["Plant Characteristics"]
[null,"Capacity Before Degradation",null,null,null,true,null,{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!J$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!K$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!L$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!M$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!N$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!O$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!P$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!Q$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!R$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!S$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!T$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!U$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!V$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!W$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!X$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!Y$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!Z$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!AA$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!AB$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!AC$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!AD$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!AE$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!AF$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!AG$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!AH$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!AI$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!AJ$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!AK$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!AL$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!AM$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!AN$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!AO$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
[null,"Age of Project"]
[null,"Age in Years",null,null,null,true,null,{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!J$3))","v":1},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!K$3))","v":2},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!L$3))","v":3},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!M$3))","v":4},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!N$3))","v":5},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!O$3))","v":6},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!P$3))","v":7},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!Q$3))","v":8},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!R$3))","v":9},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!S$3))","v":10},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!T$3))","v":11},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!U$3))","v":12},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!V$3))","v":13},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!W$3))","v":14},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!X$3))","v":15},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!Y$3))","v":16},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!Z$3))","v":17},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!AA$3))","v":18},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!AB$3))","v":19},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!AC$3))","v":20},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!AD$3))","v":21},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!AE$3))","v":22},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!AF$3))","v":23},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!AG$3))","v":24},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!AH$3))","v":25},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!AI$3))","v":26},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!AJ$3))","v":27},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!AK$3))","v":28},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!AL$3))","v":29},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!AM$3))","v":30},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!AN$3))","v":31},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!AO$3))","v":32},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!AP$3))","v":32},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!AQ$3))","v":32},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!AR$3))","v":32},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Hours in Period",null,null,null,false,null,{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!H$3))","v":6600},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!I$3))","v":8760},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!J$3))","v":8760},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!K$3))","v":8760},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!L$3))","v":8784},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!M$3))","v":8760},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!N$3))","v":8760},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!O$3))","v":8760},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!P$3))","v":8784},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!Q$3))","v":8760},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!R$3))","v":8760},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!S$3))","v":8760},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!T$3))","v":8784},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!U$3))","v":8760},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!V$3))","v":8760},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!W$3))","v":8760},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!X$3))","v":8784},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!Y$3))","v":8760},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!Z$3))","v":8760},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!AA$3))","v":8760},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!AB$3))","v":8784},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!AC$3))","v":8760},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!AD$3))","v":8760},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!AE$3))","v":8760},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!AF$3))","v":8784},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!AG$3))","v":8760},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!AH$3))","v":8760},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!AI$3))","v":8760},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!AJ$3))","v":8784},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!AK$3))","v":8760},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!AL$3))","v":8760},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!AM$3))","v":8760},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!AN$3))","v":8784},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!AO$3))","v":8760},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!AP$3))","v":8760},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!AQ$3))","v":8760},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!AR$3))","v":8784},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!AS$3))","v":1416},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
[null,"Economic Capacity Factor",null,null,null,true,null,{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!J$3))","v":0.57999999999999996},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!K$3))","v":0.57999999999999996},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!L$3))","v":0.57999999999999996},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!M$3))","v":0.57999999999999996},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!N$3))","v":0.55000000000000004},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!O$3))","v":0.55000000000000004},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!P$3))","v":0.55000000000000004},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!Q$3))","v":0.55000000000000004},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!R$3))","v":0.55000000000000004},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!S$3))","v":0.5},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!T$3))","v":0.5},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!U$3))","v":0.5},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!V$3))","v":0.5},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!W$3))","v":0.5},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!X$3))","v":0.5},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!Y$3))","v":0.5},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!Z$3))","v":0.5},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!AA$3))","v":0.5},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!AB$3))","v":0.5},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!AC$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!AD$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!AE$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!AF$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!AG$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!AH$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!AI$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!AK$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!AL$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!AM$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!AN$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!AO$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!AP$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!AR$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
[null,"Plant Availability"]
[null,null,"Forced Outages ",null,null,false,null,{"$f":"IF($F15,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Scheduled Outages",null,null,false,null,{"$f":"IF($F16,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!J$3))","v":22.080000000000002},{"$f":"IF($F16,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!K$3))","v":87.6},{"$f":"IF($F16,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!L$3))","v":87.839999999999989},{"$f":"IF($F16,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!M$3))","v":87.6},{"$f":"IF($F16,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!N$3))","v":87.6},{"$f":"IF($F16,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!O$3))","v":87.6},{"$f":"IF($F16,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!P$3))","v":87.839999999999989},{"$f":"IF($F16,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!Q$3))","v":87.6},{"$f":"IF($F16,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!R$3))","v":87.6},{"$f":"IF($F16,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!S$3))","v":87.6},{"$f":"IF($F16,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!T$3))","v":87.839999999999989},{"$f":"IF($F16,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!U$3))","v":87.6},{"$f":"IF($F16,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!V$3))","v":87.6},{"$f":"IF($F16,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!W$3))","v":87.6},{"$f":"IF($F16,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!X$3))","v":87.839999999999989},{"$f":"IF($F16,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!Y$3))","v":87.6},{"$f":"IF($F16,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!Z$3))","v":87.6},{"$f":"IF($F16,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!AA$3))","v":87.6},{"$f":"IF($F16,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!AB$3))","v":87.839999999999989},{"$f":"IF($F16,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!AC$3))","v":87.6},{"$f":"IF($F16,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!AD$3))","v":87.6},{"$f":"IF($F16,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!AE$3))","v":87.6},{"$f":"IF($F16,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!AF$3))","v":87.839999999999989},{"$f":"IF($F16,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!AG$3))","v":87.6},{"$f":"IF($F16,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!AH$3))","v":87.6},{"$f":"IF($F16,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!AI$3))","v":87.6},{"$f":"IF($F16,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!AJ$3))","v":87.839999999999989},{"$f":"IF($F16,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!AK$3))","v":87.6},{"$f":"IF($F16,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!AL$3))","v":87.6},{"$f":"IF($F16,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!AM$3))","v":87.6},{"$f":"IF($F16,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!AN$3))","v":87.839999999999989},{"$f":"IF($F16,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!AO$3))","v":87.6},{"$f":"IF($F16,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!AP$3))","v":65.52},{"$f":"IF($F16,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Total Unavailability ",null,null,false,null,{"$f":"IF($F17,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!T$3))","v":240},{"$f":"IF($F17,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!AE$3))","v":240},{"$f":"IF($F17,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!AP$3))","v":240},{"$f":"IF($F17,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Unavailability Percentage",null,null,false,null,{"$f":"IF($F18,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F18,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F18,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!J$3))","v":22.080000000000002},{"$f":"IF($F18,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!K$3))","v":87.6},{"$f":"IF($F18,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!L$3))","v":87.839999999999989},{"$f":"IF($F18,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!M$3))","v":87.6},{"$f":"IF($F18,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!N$3))","v":87.6},{"$f":"IF($F18,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!O$3))","v":87.6},{"$f":"IF($F18,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!P$3))","v":87.839999999999989},{"$f":"IF($F18,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!Q$3))","v":87.6},{"$f":"IF($F18,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!R$3))","v":87.6},{"$f":"IF($F18,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!S$3))","v":87.6},{"$f":"IF($F18,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!T$3))","v":327.84},{"$f":"IF($F18,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!U$3))","v":87.6},{"$f":"IF($F18,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!V$3))","v":87.6},{"$f":"IF($F18,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!W$3))","v":87.6},{"$f":"IF($F18,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!X$3))","v":87.839999999999989},{"$f":"IF($F18,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!Y$3))","v":87.6},{"$f":"IF($F18,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!Z$3))","v":87.6},{"$f":"IF($F18,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!AA$3))","v":87.6},{"$f":"IF($F18,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!AB$3))","v":87.839999999999989},{"$f":"IF($F18,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!AC$3))","v":87.6},{"$f":"IF($F18,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!AD$3))","v":87.6},{"$f":"IF($F18,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!AE$3))","v":327.59999999999997},{"$f":"IF($F18,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!AF$3))","v":87.839999999999989},{"$f":"IF($F18,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!AG$3))","v":87.6},{"$f":"IF($F18,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!AH$3))","v":87.6},{"$f":"IF($F18,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!AI$3))","v":87.6},{"$f":"IF($F18,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!AJ$3))","v":87.839999999999989},{"$f":"IF($F18,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!AK$3))","v":87.6},{"$f":"IF($F18,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!AL$3))","v":87.6},{"$f":"IF($F18,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!AM$3))","v":87.6},{"$f":"IF($F18,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!AN$3))","v":87.839999999999989},{"$f":"IF($F18,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!AO$3))","v":87.6},{"$f":"IF($F18,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!AP$3))","v":305.52},{"$f":"IF($F18,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F18,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F18,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F18,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F18,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F18,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,null,"Net Capacity Factor after Availability",null,false,null,{"$f":"IF($F19,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F19,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F19,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!J$3))","v":0.03},{"$f":"IF($F19,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!K$3))","v":0.11999999999999998},{"$f":"IF($F19,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!L$3))","v":0.11999999999999998},{"$f":"IF($F19,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!M$3))","v":0.11999999999999998},{"$f":"IF($F19,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!N$3))","v":0.11999999999999998},{"$f":"IF($F19,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!O$3))","v":0.11999999999999998},{"$f":"IF($F19,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!P$3))","v":0.11999999999999998},{"$f":"IF($F19,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!Q$3))","v":0.11999999999999998},{"$f":"IF($F19,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!R$3))","v":0.11999999999999998},{"$f":"IF($F19,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!S$3))","v":0.11999999999999998},{"$f":"IF($F19,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!T$3))","v":0.45333333333333337},{"$f":"IF($F19,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!U$3))","v":0.11999999999999998},{"$f":"IF($F19,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!V$3))","v":0.11999999999999998},{"$f":"IF($F19,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!W$3))","v":0.11999999999999998},{"$f":"IF($F19,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!X$3))","v":0.11999999999999998},{"$f":"IF($F19,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!Y$3))","v":0.11999999999999998},{"$f":"IF($F19,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!Z$3))","v":0.11999999999999998},{"$f":"IF($F19,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!AA$3))","v":0.11999999999999998},{"$f":"IF($F19,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!AB$3))","v":0.11999999999999998},{"$f":"IF($F19,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!AC$3))","v":0.11999999999999998},{"$f":"IF($F19,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!AD$3))","v":0.11999999999999998},{"$f":"IF($F19,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!AE$3))","v":0.45333333333333337},{"$f":"IF($F19,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!AF$3))","v":0.11999999999999998},{"$f":"IF($F19,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!AG$3))","v":0.11999999999999998},{"$f":"IF($F19,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!AH$3))","v":0.11999999999999998},{"$f":"IF($F19,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!AI$3))","v":0.11999999999999998},{"$f":"IF($F19,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0.11999999999999998},{"$f":"IF($F19,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!AK$3))","v":0.11999999999999998},{"$f":"IF($F19,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!AL$3))","v":0.11999999999999998},{"$f":"IF($F19,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!AM$3))","v":0.11999999999999998},{"$f":"IF($F19,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!AN$3))","v":0.11999999999999998},{"$f":"IF($F19,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!AO$3))","v":0.11999999999999998},{"$f":"IF($F19,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!AP$3))","v":0.41258064516129034},{"$f":"IF($F19,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F19,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F19,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F19,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F19,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F19,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
[null,"Plant Operation"]
[null,null,"Hours of Operation",null,null,false,null,{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!J$3))","v":1267.8335999999999},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!K$3))","v":5029.9920000000002},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!L$3))","v":5043.7728000000006},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!M$3))","v":5029.9920000000002},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!N$3))","v":4964.4143999999997},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!O$3))","v":4769.8200000000006},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!P$3))","v":4782.8880000000008},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!Q$3))","v":4769.8200000000006},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!R$3))","v":4769.8200000000006},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!S$3))","v":4660.5239999999994},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!T$3))","v":4228.08},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!U$3))","v":4336.2},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!V$3))","v":4336.2},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!W$3))","v":4336.2},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!X$3))","v":4348.08},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!Y$3))","v":4336.2},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!Z$3))","v":4336.2},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!AA$3))","v":4336.2},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!AB$3))","v":4348.08},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!AC$3))","v":4379.9183999999996},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!AD$3))","v":4509.6480000000001},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!AE$3))","v":4384.848},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!AF$3))","v":4522.0032000000001},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!AG$3))","v":4509.6480000000001},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!AH$3))","v":4509.6480000000001},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!AI$3))","v":4509.6480000000001},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!AJ$3))","v":4522.0032000000001},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!AK$3))","v":4509.6480000000001},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!AL$3))","v":4509.6480000000001},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!AM$3))","v":4509.6480000000001},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!AN$3))","v":4522.0032000000001},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!AO$3))","v":4509.6480000000001},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!AP$3))","v":4396.3296},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!AQ$3))","v":4555.2000000000007},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!AR$3))","v":4567.68},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!AS$3))","v":736.31999999999994},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Accumulated Hours of Operation",null,null,true,null,{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!J$3))","v":1267.8335999999999},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!K$3))","v":6297.8256000000001},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!L$3))","v":11341.598399999995},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!M$3))","v":16371.59039999999},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!N$3))","v":21336.004799999988},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!O$3))","v":26105.824799999991},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!P$3))","v":30888.712799999998},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!Q$3))","v":35658.532800000001},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!R$3))","v":40428.352800000008},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!S$3))","v":45088.876800000013},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!T$3))","v":49316.956800000007},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!U$3))","v":53653.156800000004},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!V$3))","v":57989.356800000001},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!W$3))","v":62325.556799999998},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!X$3))","v":66673.636799999978},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!Y$3))","v":71009.836799999946},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!Z$3))","v":75346.036799999914},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!AA$3))","v":79682.236799999882},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!AB$3))","v":84030.316799999855},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!AC$3))","v":88410.235199999821},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!AD$3))","v":92919.883199999793},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!AE$3))","v":97304.731199999762},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!AF$3))","v":101826.73439999972},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!AG$3))","v":106336.3823999997},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!AH$3))","v":110846.03039999967},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!AI$3))","v":115355.67839999964},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!AJ$3))","v":119877.6815999996},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!AK$3))","v":124387.32959999958},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!AL$3))","v":128896.97759999955},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!AM$3))","v":133406.62559999953},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!AN$3))","v":137928.62879999954},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!AO$3))","v":142438.27679999956},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!AP$3))","v":146834.60639999955},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!AQ$3))","v":151389.80639999956},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!AR$3))","v":155957.48639999959},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Remaining Hours ",null,null,true,null,{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!J$3))","v":1254.0527999999999},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!K$3))","v":6284.0447999999997},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!L$3))","v":11327.817599999995},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!M$3))","v":16357.80959999999},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!N$3))","v":21322.936799999989},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!O$3))","v":26092.756799999992},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!P$3))","v":30875.644799999998},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!Q$3))","v":35645.464800000002},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!R$3))","v":40415.284800000009},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!S$3))","v":45076.996800000015},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!T$3))","v":1305.0768000000098},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!U$3))","v":5641.2768000000069},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!V$3))","v":9977.476800000004},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!W$3))","v":14313.676800000001},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!X$3))","v":18661.756799999974},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!Y$3))","v":22997.956799999942},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!Z$3))","v":27334.15679999991},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!AA$3))","v":31670.356799999878},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!AB$3))","v":36018.43679999985},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!AC$3))","v":40397.87999999983},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!AD$3))","v":44907.527999999802},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!AE$3))","v":1292.375999999771},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!AF$3))","v":5814.3791999997338},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!AG$3))","v":10324.027199999706},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!AH$3))","v":14833.675199999678},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!AI$3))","v":19343.32319999965},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!AJ$3))","v":23865.326399999612},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!AK$3))","v":28374.974399999584},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!AL$3))","v":32884.622399999556},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!AM$3))","v":37394.270399999514},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!AN$3))","v":41916.27359999952},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!AO$3))","v":46425.921599999536},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!AP$3))","v":2822.1263999995426},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!AQ$3))","v":7377.3263999995543},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!AR$3))","v":11945.006399999576},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Maintenance Switch ",null,null,true,null,{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
[null,"Adjustment for Capacity Degradation",null,null,null,null,null,{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Capacity Degradation Percent",null,null,false,null,{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!J$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!K$3))","v":-1.2270885972278656E-3},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!L$3))","v":-1.2270885972278656E-3},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!M$3))","v":-1.2270885972278656E-3},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!N$3))","v":-1.2270885972278656E-3},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!O$3))","v":-1.2270885972278656E-3},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!P$3))","v":-1.2270885972278656E-3},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!Q$3))","v":-1.2270885972278656E-3},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!R$3))","v":-1.2270885972278656E-3},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!S$3))","v":-1.2270885972278656E-3},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!T$3))","v":-1.2270885972278656E-3},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!U$3))","v":-1.2270885972278656E-3},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!V$3))","v":-1.2270885972278656E-3},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!W$3))","v":-1.2270885972278656E-3},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!X$3))","v":-1.2270885972278656E-3},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!Y$3))","v":-1.2270885972278656E-3},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!Z$3))","v":-1.2270885972278656E-3},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!AA$3))","v":-1.2270885972278656E-3},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!AB$3))","v":-1.2270885972278656E-3},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!AC$3))","v":-1.2270885972278656E-3},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!AD$3))","v":-1.2270885972278656E-3},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!AE$3))","v":-1.2270885972278656E-3},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!AF$3))","v":-1.2270885972278656E-3},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!AG$3))","v":-1.2270885972278656E-3},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!AH$3))","v":-1.2270885972278656E-3},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!AI$3))","v":-1.2270885972278656E-3},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!AJ$3))","v":-1.2270885972278656E-3},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!AK$3))","v":-1.2270885972278656E-3},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!AL$3))","v":-1.2270885972278656E-3},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!AM$3))","v":-1.2270885972278656E-3},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!AN$3))","v":-1.2270885972278656E-3},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!AO$3))","v":-1.2270885972278656E-3},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!AP$3))","v":-9.2031644792089917E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Recovery Factor",null,null,false,null,{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!T$3))","v":1.1793117289530433E-2},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!AE$3))","v":1.3265297593394289E-2},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!AP$3))","v":1.2908148717762077E-2},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Degradation Index",null,null,true,null,{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!H$3))","v":1},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!I$3))","v":1},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!J$3))","v":0.99969325921934094},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!K$3))","v":0.99846723670720228},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!L$3))","v":0.99724271778747675},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!M$3))","v":0.99601970061616096},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!N$3))","v":0.99479818335151227},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!O$3))","v":0.99357816415404732},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!P$3))","v":0.99235964118653863},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!Q$3))","v":0.99114261261401149},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!R$3))","v":0.9899270766037418},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!S$3))","v":0.98871303132525323},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!T$3))","v":0.99939096435114805},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!U$3))","v":0.99816531257304231},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!V$3))","v":0.99694116393268217},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!W$3))","v":0.99571851658662136},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!X$3))","v":0.99449736869367455},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!Y$3))","v":0.99327771841491475},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!Z$3))","v":0.99205956391366967},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!AA$3))","v":0.99084290335551972},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!AB$3))","v":0.98962773490829492},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!AC$3))","v":0.98841405674207239},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!AD$3))","v":0.98720186702917334},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!AE$3))","v":0.99935322771714474},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!AF$3))","v":0.99812762221919782},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!AG$3))","v":0.99690351980223868},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!AH$3))","v":0.99568091862289065},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!AI$3))","v":0.99445981684003781},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0.99324021261482232},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!AK$3))","v":0.99202210411064151},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!AL$3))","v":0.99080548949314518},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!AM$3))","v":0.98959036693023217},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!AN$3))","v":0.98837673459204922},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!AO$3))","v":0.9871645906509865},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!AP$3))","v":0.9992601903895808},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0.9992601903895808},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!AR$3))","v":0.9992601903895808},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Capacity After Degradation",null,null,true,null,{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!J$3))","v":249.92331480483523},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!K$3))","v":249.61680917680056},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!L$3))","v":249.31067944686919},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!M$3))","v":249.00492515404025},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!N$3))","v":248.69954583787808},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!O$3))","v":248.39454103851182},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!P$3))","v":248.08991029663466},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!Q$3))","v":247.78565315350286},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!R$3))","v":247.48176915093546},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!S$3))","v":247.17825783131332},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!T$3))","v":249.847741087787},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!U$3))","v":249.54132814326059},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!V$3))","v":249.23529098317056},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!W$3))","v":248.92962914665534},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!X$3))","v":248.62434217341863},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!Y$3))","v":248.31942960372868},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!Z$3))","v":248.01489097841741},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!AA$3))","v":247.71072583887994},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!AB$3))","v":247.40693372707372},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!AC$3))","v":247.10351418551809},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!AD$3))","v":246.80046675729332},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!AE$3))","v":249.83830692928618},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!AF$3))","v":249.53190555479947},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!AG$3))","v":249.22587995055966},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!AH$3))","v":248.92022965572266},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!AI$3))","v":248.61495421000944},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!AJ$3))","v":248.31005315370558},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!AK$3))","v":248.00552602766038},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!AL$3))","v":247.70137237328629},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!AM$3))","v":247.39759173255806},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!AN$3))","v":247.09418364801232},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!AO$3))","v":246.79114766274662},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
[null,"Heat Rate",null,null,null,null,null,{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Heat Rate Before Degradation",null,null,true,null,{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!H$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!I$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!J$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!K$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!L$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!M$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!N$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!O$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!P$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!Q$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!R$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!S$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!T$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!U$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!V$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!W$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!X$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!Y$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!Z$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!AA$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!AB$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!AC$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!AD$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!AE$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!AF$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!AG$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!AH$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!AI$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!AJ$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!AK$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!AL$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!AM$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!AN$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!AO$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!AP$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!AQ$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!AR$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
[null,null,"Degradation Percentage",null,null,false,null,{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!J$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!K$3))","v":9.2374812283146923E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!L$3))","v":9.2374812283146923E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!M$3))","v":9.2374812283146923E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!N$3))","v":9.2374812283146923E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!O$3))","v":9.2374812283146923E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!P$3))","v":9.2374812283146923E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!Q$3))","v":9.2374812283146923E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!R$3))","v":9.2374812283146923E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!S$3))","v":9.2374812283146923E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!T$3))","v":9.2374812283146923E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!U$3))","v":9.2374812283146923E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!V$3))","v":9.2374812283146923E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!W$3))","v":9.2374812283146923E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!X$3))","v":9.2374812283146923E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!Y$3))","v":9.2374812283146923E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!Z$3))","v":9.2374812283146923E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!AA$3))","v":9.2374812283146923E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!AB$3))","v":9.2374812283146923E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!AC$3))","v":9.2374812283146923E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!AD$3))","v":9.2374812283146923E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!AE$3))","v":9.2374812283146923E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!AF$3))","v":9.2374812283146923E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!AG$3))","v":9.2374812283146923E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!AH$3))","v":9.2374812283146923E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!AI$3))","v":9.2374812283146923E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!AJ$3))","v":9.2374812283146923E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!AK$3))","v":9.2374812283146923E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!AL$3))","v":9.2374812283146923E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!AM$3))","v":9.2374812283146923E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!AN$3))","v":9.2374812283146923E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!AO$3))","v":9.2374812283146923E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!AP$3))","v":6.9281109212360192E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Heat Rate Recovery Factor",null,null,false,null,{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!T$3))","v":9.0181875754681822E-3},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!AE$3))","v":1.0114369890359959E-2},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!AP$3))","v":9.8316954783321722E-3},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Heat Rate Degradation Index",null,null,false,null,{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!H$3))","v":9},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!I$3))","v":12},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!J$3))","v":12.000461897764945},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!K$3))","v":12.008778902723826},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!L$3))","v":12.019876687539767},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!M$3))","v":12.030984728255071},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!N$3))","v":12.042103034347605},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!O$3))","v":12.05323161530402},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!P$3))","v":12.064370480619711},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!Q$3))","v":12.075519639798866},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!R$3))","v":12.086679102354449},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!S$3))","v":12.097848877808214},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!T$3))","v":12.072641274468669},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!U$3))","v":12.010989054166625},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!V$3))","v":12.022088881470426},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!W$3))","v":12.03319896656113},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!X$3))","v":12.04431931891836},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!Y$3))","v":12.055449948030498},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!Z$3))","v":12.066590863394694},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!AA$3))","v":12.077742074516882},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!AB$3))","v":12.088903590911777},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!AC$3))","v":12.100075422102886},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!AD$3))","v":12.111257577622524},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!AE$3))","v":12.081676785745724},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!AF$3))","v":12.011257703371864},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!AG$3))","v":12.022357778944965},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!AH$3))","v":12.033468112534399},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!AI$3))","v":12.044588713620005},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!AJ$3))","v":12.055719591690378},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!AK$3))","v":12.066860756242891},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!AL$3))","v":12.078012216783673},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!AM$3))","v":12.089173982827662},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!AN$3))","v":12.100346063898575},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!AO$3))","v":12.111528469528933},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!AP$3))","v":12.042962140167287},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!AQ$3))","v":12.006103922800678},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!AR$3))","v":12.006103922800678},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!AS$3))","v":2.0010173204667798},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Heat Rate After Degradation",null,null,false,null,{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!H$3))","v":60300},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!I$3))","v":80400},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!J$3))","v":80403.09471502513},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!K$3))","v":80458.818648249624},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!L$3))","v":80533.173806516468},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!M$3))","v":80607.597679308979},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!N$3))","v":80682.090330128951},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!O$3))","v":80756.651822536922},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!P$3))","v":80831.282220152076},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!Q$3))","v":80905.981586652415},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!R$3))","v":80980.749985774819},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!S$3))","v":81055.587481315029},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!T$3))","v":80886.696538940087},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!U$3))","v":80473.626662916387},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!V$3))","v":80547.995505851854},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!W$3))","v":80622.433075959561},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!X$3))","v":80696.939436753004},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!Y$3))","v":80771.514651804333},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!Z$3))","v":80846.158784744461},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!AA$3))","v":80920.871899263089},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!AB$3))","v":80995.6540591089},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!AC$3))","v":81070.505328089363},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!AD$3))","v":81145.425770070899},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!AE$3))","v":80947.23446449636},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!AF$3))","v":80475.426612591458},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!AG$3))","v":80549.797118931252},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!AH$3))","v":80624.236353980479},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!AI$3))","v":80698.74438125403},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!AJ$3))","v":80773.321264325539},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!AK$3))","v":80847.967066827361},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!AL$3))","v":80922.681852450609},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!AM$3))","v":80997.465684945317},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!AN$3))","v":81072.318628120454},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!AO$3))","v":81147.240745843854},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!AP$3))","v":80687.846339120806},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!AQ$3))","v":80440.896282764515},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!AR$3))","v":80440.896282764515},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!AS$3))","v":13406.816047127424},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
[null,"Generation",null,null,null,false,null,{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!J$3))","v":316893.5817578861},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!K$3))","v":1256273.6747887481},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!L$3))","v":1258172.1982344375},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!M$3))","v":1253194.1794921269},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!N$3))","v":1235346.4764882307},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!O$3))","v":1185460.738134491},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!P$3))","v":1187252.2466652028},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!Q$3))","v":1182554.8261181237},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!R$3))","v":1181104.54241831},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!S$3))","v":1152637.6795548475},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!T$3))","v":1048353.3776476877},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!U$3))","v":1082667.0630850277},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!V$3))","v":1081339.2816078076},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!W$3))","v":1080013.1285200631},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!X$3))","v":1081645.2810416799},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!Y$3))","v":1077365.699527231},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!Z$3))","v":1076044.4196353792},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!AA$3))","v":1074724.7601594671},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!AB$3))","v":1076348.9207192026},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!AC$3))","v":1082894.3696178789},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!AD$3))","v":1113606.5037414653},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!AE$3))","v":1086087.4332589137},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!AF$3))","v":1129017.4002407286},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!AG$3))","v":1124550.3886610102},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!AH$3))","v":1123171.2415278091},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!AI$3))","v":1121793.7857788573},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!AJ$3))","v":1123489.0786487712},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!AK$3))","v":1119043.9401390001},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!AL$3))","v":1117671.5461071008},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!AM$3))","v":1116300.8351774558},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!AN$3))","v":1117987.8269138569},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!AO$3))","v":1113564.4543708439},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!AP$3))","v":806948.96594788798},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Fuel Use",null,null,null,false,null,{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!J$3))","v":2123513.8850013632},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!K$3))","v":8423207.4011873789},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!L$3))","v":8443724.7807064056},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!M$3))","v":8418097.0966071971},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!N$3))","v":8305839.4162469488},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!O$3))","v":7977835.2428075373},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!P$3))","v":7997267.7779002693},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!Q$3))","v":7972995.1425892385},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!R$3))","v":7970576.193762836},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!S$3))","v":7785595.6867176723},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!T$3))","v":7067515.9386056093},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!U$3))","v":7260525.9525521416},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!V$3))","v":7258323.1617040457},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!W$3))","v":7256121.0391666964},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!X$3))","v":7273795.6115837982},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!Y$3))","v":7251718.7982132584},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!Z$3))","v":7249518.6793918302},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!AA$3))","v":7247319.228070478},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!AB$3))","v":7264972.3608992938},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!AC$3))","v":7315938.5979118999},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!AD$3))","v":7530353.8721652972},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!AE$3))","v":7327430.2546740556},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!AF$3))","v":7571520.3301751651},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!AG$3))","v":7548539.8877505371},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!AH$3))","v":7546249.7155660605},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!AI$3))","v":7543960.2382031921},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!AJ$3))","v":7562335.93381551},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!AK$3))","v":7539383.3670991324},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!AL$3))","v":7537095.9729365241},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!AM$3))","v":7534809.2727526929},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!AN$3))","v":7553162.678301123},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!AO$3))","v":7530237.953479236},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!AP$3))","v":5431939.2016453817},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
["Capital Expenditures",null,null,null,null,false,null,{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Total Cost",null,null,null,false,null,{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"S-Curve",null,null,true,null,{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!H$3))","v":8.0503610292589775E-2},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!I$3))","v":7.3031227581522229E-3},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Expenditures",null,null,false,null,{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!H$3))","v":111065.57160446374},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!I$3))","v":136202.59308684256},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!J$3))","v":2731.8353086936704},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Development Costs",null,null,null,false,null,{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!H$3))","v":5000},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Development Fees",null,null,null,false,null,{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Total Capex",null,null,false,null,{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!H$3))","v":116065.57160446374},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!I$3))","v":136202.59308684256},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!J$3))","v":2731.8353086936704},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
["Revenue",null,null,null,null,false,null,{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Contract Revenue",null,null,null,false,null,{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Contract Switch",null,null,false,null,{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Capacity",null,null,false,null,{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!J$3))","v":540},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!K$3))","v":2160},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!L$3))","v":2160},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!M$3))","v":1620},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Capacity Percentage",null,null,false,null,{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!J$3))","v":2.160441827193873},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!K$3))","v":8.6483983326007277},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!L$3))","v":8.6590177406893485},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!M$3))","v":6.5012401356197893},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Energy Generation",null,null,false,null,{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!J$3))","v":228210.04800000001},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!K$3))","v":905398.55999999982},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!L$3))","v":907879.10400000005},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!M$3))","v":677188.51199999987},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
[null,null,"Capacity Revenues",null,null,false,null,{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!J$3))","v":6480},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!K$3))","v":25920},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!L$3))","v":25920},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!M$3))","v":19440},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Energy Revenues",null,null,false,null,{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!J$3))","v":855.78768000000002},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!K$3))","v":3395.2446000000009},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!L$3))","v":3404.5466400000005},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!M$3))","v":2539.4569200000005},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,null,"Total Contract Revenues",null,false,null,{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!J$3))","v":7335.7876800000013},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!K$3))","v":29315.244599999998},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!L$3))","v":29324.546639999997},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!M$3))","v":21979.456920000001},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
[null,"Merchant Revenue",null,null,null,false,null,{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Energy",null,null,false,null,{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!J$3))","v":88683.533757886107},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!K$3))","v":350875.11478874832},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!L$3))","v":350293.09423443768},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!M$3))","v":576005.66749212681},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!N$3))","v":1235346.4764882307},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!O$3))","v":1185460.738134491},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!P$3))","v":1187252.2466652028},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!Q$3))","v":1182554.8261181237},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!R$3))","v":1181104.54241831},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!S$3))","v":1152637.6795548475},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!T$3))","v":1048353.3776476877},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!U$3))","v":1082667.0630850277},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!V$3))","v":1081339.2816078076},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!W$3))","v":1080013.1285200631},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!X$3))","v":1081645.2810416799},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!Y$3))","v":1077365.699527231},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!Z$3))","v":1076044.4196353792},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!AA$3))","v":1074724.7601594671},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!AB$3))","v":1076348.9207192026},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!AC$3))","v":1082894.3696178789},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!AD$3))","v":1113606.5037414653},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!AE$3))","v":1086087.4332589137},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!AF$3))","v":1129017.4002407286},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!AG$3))","v":1124550.3886610102},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!AH$3))","v":1123171.2415278091},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!AI$3))","v":1121793.7857788573},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!AJ$3))","v":1123489.0786487712},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!AK$3))","v":1119043.9401390001},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!AL$3))","v":1117671.5461071008},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!AM$3))","v":1116300.8351774558},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!AN$3))","v":1117987.8269138569},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!AO$3))","v":1113564.4543708439},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!AP$3))","v":806948.96594788798},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Electricity Energy Price",null,null,true,null,{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!H$3))","v":44},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!I$3))","v":45},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!J$3))","v":46},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!K$3))","v":46.92},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!L$3))","v":47.858400000000003},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!M$3))","v":48.815568000000006},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!N$3))","v":49.79187936000001},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!O$3))","v":50.787716947200011},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!P$3))","v":51.80347128614401},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!Q$3))","v":52.839540711866889},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!R$3))","v":52.839540711866889},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!S$3))","v":52.839540711866889},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!T$3))","v":52.839540711866889},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!U$3))","v":52.839540711866889},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!V$3))","v":52.839540711866889},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!W$3))","v":52.839540711866889},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!X$3))","v":52.839540711866889},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!Y$3))","v":52.839540711866889},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!Z$3))","v":52.839540711866889},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!AA$3))","v":52.839540711866889},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!AB$3))","v":52.839540711866889},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!AC$3))","v":52.839540711866889},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!AD$3))","v":52.839540711866889},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!AE$3))","v":52.839540711866889},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!AF$3))","v":52.839540711866889},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!AG$3))","v":52.839540711866889},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!AH$3))","v":52.839540711866889},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!AI$3))","v":52.839540711866889},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!AJ$3))","v":52.839540711866889},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!AK$3))","v":52.839540711866889},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!AL$3))","v":52.839540711866889},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!AM$3))","v":52.839540711866889},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!AN$3))","v":52.839540711866889},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!AO$3))","v":52.839540711866889},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!AP$3))","v":52.839540711866889},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!AQ$3))","v":52.839540711866889},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!AR$3))","v":52.839540711866889},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Gas Price",null,null,true,null,{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!H$3))","v":3.1},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!I$3))","v":3.3},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!J$3))","v":3.4},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!K$3))","v":3.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!L$3))","v":3.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!M$3))","v":3.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!N$3))","v":3.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!O$3))","v":3.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!P$3))","v":3.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!Q$3))","v":3.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!R$3))","v":3.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!S$3))","v":3.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!T$3))","v":3.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!U$3))","v":3.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!V$3))","v":3.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!W$3))","v":3.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!X$3))","v":3.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!Y$3))","v":3.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!Z$3))","v":3.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!AA$3))","v":3.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!AB$3))","v":3.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!AC$3))","v":3.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!AD$3))","v":3.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!AE$3))","v":3.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!AF$3))","v":3.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!AG$3))","v":3.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!AH$3))","v":3.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!AI$3))","v":3.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!AJ$3))","v":3.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!AK$3))","v":3.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!AL$3))","v":3.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!AM$3))","v":3.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!AN$3))","v":3.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!AO$3))","v":3.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!AP$3))","v":3.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!AQ$3))","v":3.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!AR$3))","v":3.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Heat Rate",null,null,true,null,{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!H$3))","v":6.7},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!I$3))","v":6.7},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!J$3))","v":6.7},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!K$3))","v":6.7},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!L$3))","v":6.7},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!M$3))","v":6.7},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!N$3))","v":6.7},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!O$3))","v":6.7},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!P$3))","v":6.7},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!Q$3))","v":6.7},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!R$3))","v":6.7},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!S$3))","v":6.7},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!T$3))","v":6.7},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!U$3))","v":6.7},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!V$3))","v":6.7},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!W$3))","v":6.7},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!X$3))","v":6.7},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!Y$3))","v":6.7},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!Z$3))","v":6.7},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!AA$3))","v":6.7},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!AB$3))","v":6.7},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!AC$3))","v":6.7},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!AD$3))","v":6.7},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!AE$3))","v":6.7},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!AF$3))","v":6.7},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!AG$3))","v":6.7},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!AH$3))","v":6.7},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!AI$3))","v":6.7},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!AJ$3))","v":6.7},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!AK$3))","v":6.7},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!AL$3))","v":6.7},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!AM$3))","v":6.7},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!AN$3))","v":6.7},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!AO$3))","v":6.7},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!AP$3))","v":6.7},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!AQ$3))","v":6.7},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!AR$3))","v":6.7},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Sparkspread",null,null,true,null,{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!H$3))","v":23.23},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!I$3))","v":22.89},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!J$3))","v":23.22},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!K$3))","v":23.470000000000002},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!L$3))","v":24.408400000000004},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!M$3))","v":25.365568000000007},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!N$3))","v":26.341879360000011},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!O$3))","v":27.337716947200011},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!P$3))","v":28.353471286144011},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!Q$3))","v":29.389540711866889},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!R$3))","v":29.389540711866889},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!S$3))","v":29.389540711866889},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!T$3))","v":29.389540711866889},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!U$3))","v":29.389540711866889},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!V$3))","v":29.389540711866889},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!W$3))","v":29.389540711866889},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!X$3))","v":29.389540711866889},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!Y$3))","v":29.389540711866889},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!Z$3))","v":29.389540711866889},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!AA$3))","v":29.389540711866889},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!AB$3))","v":29.389540711866889},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!AC$3))","v":29.389540711866889},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!AD$3))","v":29.389540711866889},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!AE$3))","v":29.389540711866889},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!AF$3))","v":29.389540711866889},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!AG$3))","v":29.389540711866889},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!AH$3))","v":29.389540711866889},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!AI$3))","v":29.389540711866889},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!AJ$3))","v":29.389540711866889},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!AK$3))","v":29.389540711866889},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!AL$3))","v":29.389540711866889},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!AM$3))","v":29.389540711866889},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!AN$3))","v":29.389540711866889},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!AO$3))","v":29.389540711866889},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!AP$3))","v":29.389540711866889},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!AQ$3))","v":29.389540711866889},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!AR$3))","v":29.389540711866889},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Implied Heat Rate",null,null,true,null,{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!H$3))","v":14.193548387096774},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!I$3))","v":13.636363636363637},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!J$3))","v":13.529411764705882},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!K$3))","v":13.405714285714286},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!L$3))","v":13.673828571428572},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!M$3))","v":13.947305142857145},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!N$3))","v":14.226251245714289},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!O$3))","v":14.510776270628574},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!P$3))","v":14.800991796041146},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!Q$3))","v":15.097011631961967},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!R$3))","v":15.097011631961967},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!S$3))","v":15.097011631961967},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!T$3))","v":15.097011631961967},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!U$3))","v":15.097011631961967},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!V$3))","v":15.097011631961967},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!W$3))","v":15.097011631961967},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!X$3))","v":15.097011631961967},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!Y$3))","v":15.097011631961967},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!Z$3))","v":15.097011631961967},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!AA$3))","v":15.097011631961967},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!AB$3))","v":15.097011631961967},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!AC$3))","v":15.097011631961967},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!AD$3))","v":15.097011631961967},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!AE$3))","v":15.097011631961967},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!AF$3))","v":15.097011631961967},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!AG$3))","v":15.097011631961967},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!AH$3))","v":15.097011631961967},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!AI$3))","v":15.097011631961967},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!AJ$3))","v":15.097011631961967},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!AK$3))","v":15.097011631961967},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!AL$3))","v":15.097011631961967},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!AM$3))","v":15.097011631961967},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!AN$3))","v":15.097011631961967},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!AO$3))","v":15.097011631961967},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!AP$3))","v":15.097011631961967},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!AQ$3))","v":15.097011631961967},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!AR$3))","v":15.097011631961967},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,null,"Electricity Energy Renevue",null,false,null,{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!J$3))","v":4079.4425528627607},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!K$3))","v":16463.060385888071},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!L$3))","v":16764.467021109413},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!M$3))","v":28118.043829847313},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!N$3))","v":61510.222725103071},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!O$3))","v":60206.844420393325},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!P$3))","v":61503.787669530786},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!Q$3))","v":62485.653878683253},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!R$3))","v":62409.021554083207},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!S$3))","v":60904.84559487013},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!T$3))","v":55394.510978638165},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!U$3))","v":57207.630357278686},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!V$3))","v":57137.470993856638},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!W$3))","v":57067.397673786589},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!X$3))","v":57153.639863400538},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!Y$3))","v":56927.508741738071},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!Z$3))","v":56857.692919100795},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!AA$3))","v":56787.962718497547},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!AB$3))","v":56873.782616516291},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!AC$3))","v":57219.641130075339},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!AD$3))","v":58842.456191446901},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!AE$3))","v":57388.361146331386},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!AF$3))","v":59656.760884426098},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!AG$3))","v":59420.726044199182},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!AH$3))","v":59347.852543106754},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!AI$3))","v":59275.068413981207},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!AJ$3))","v":59364.646910599564},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!AK$3))","v":59129.76783334263},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!AL$3))","v":59057.251163021356},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!AM$3))","v":58984.823427050185},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!AN$3))","v":59073.963295586342},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!AO$3))","v":58840.234322016062},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!AP$3))","v":42638.812738602312},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Margin",null,null,null,null,{"$f":"IF(H74,H70/H74)","v":false},{"$f":"IF(I74,I70/I74)","v":false},16.322777072832888,65.953332390478096,67.243276775402251,112.92163724252778,247.32744291057239,242.38392747551839,247.90926642680594,252.17623814552925,252.17623814552928,246.40049707136706,221.71307508109365,229.25112558684481,229.25112558684478,229.25112558684481,229.8795015957655,229.25112558684481,229.25112558684481,229.25112558684481,229.8795015957655,231.56142201650968,238.42117061031863,229.70200947837233,239.07468165959617,238.42117061031865,238.42117061031865,238.4211706103186,239.07468165959617,238.42117061031863,238.42117061031863,238.42117061031865,239.07468165959619,238.42117061031868,false,false,false,false,false,false,false]
[]
[null,"Capacity Revenue"]
[null,null,"Total Capacity",null,null,true,null,{"$f":"IF($F74,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F74,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F74,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!J$3))","v":249.92331480483523},{"$f":"IF($F74,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!K$3))","v":249.61680917680056},{"$f":"IF($F74,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!L$3))","v":249.31067944686919},{"$f":"IF($F74,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!M$3))","v":249.00492515404025},{"$f":"IF($F74,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!N$3))","v":248.69954583787808},{"$f":"IF($F74,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!O$3))","v":248.39454103851182},{"$f":"IF($F74,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!P$3))","v":248.08991029663466},{"$f":"IF($F74,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!Q$3))","v":247.78565315350286},{"$f":"IF($F74,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!R$3))","v":247.48176915093546},{"$f":"IF($F74,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!S$3))","v":247.17825783131332},{"$f":"IF($F74,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!T$3))","v":249.847741087787},{"$f":"IF($F74,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!U$3))","v":249.54132814326059},{"$f":"IF($F74,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!V$3))","v":249.23529098317056},{"$f":"IF($F74,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!W$3))","v":248.92962914665534},{"$f":"IF($F74,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!X$3))","v":248.62434217341863},{"$f":"IF($F74,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!Y$3))","v":248.31942960372868},{"$f":"IF($F74,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!Z$3))","v":248.01489097841741},{"$f":"IF($F74,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!AA$3))","v":247.71072583887994},{"$f":"IF($F74,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!AB$3))","v":247.40693372707372},{"$f":"IF($F74,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!AC$3))","v":247.10351418551809},{"$f":"IF($F74,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!AD$3))","v":246.80046675729332},{"$f":"IF($F74,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!AE$3))","v":249.83830692928618},{"$f":"IF($F74,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!AF$3))","v":249.53190555479947},{"$f":"IF($F74,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!AG$3))","v":249.22587995055966},{"$f":"IF($F74,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!AH$3))","v":248.92022965572266},{"$f":"IF($F74,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!AI$3))","v":248.61495421000944},{"$f":"IF($F74,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!AJ$3))","v":248.31005315370558},{"$f":"IF($F74,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!AK$3))","v":248.00552602766038},{"$f":"IF($F74,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!AL$3))","v":247.70137237328629},{"$f":"IF($F74,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!AM$3))","v":247.39759173255806},{"$f":"IF($F74,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!AN$3))","v":247.09418364801232},{"$f":"IF($F74,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!AO$3))","v":246.79114766274662},{"$f":"IF($F74,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F74,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F74,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F74,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F74,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F74,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F74,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Availability Factor",null,null,false,null,{"$f":"IF($F75,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!H$3))","v":9},{"$f":"IF($F75,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!I$3))","v":12},{"$f":"IF($F75,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!J$3))","v":11.97},{"$f":"IF($F75,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!K$3))","v":11.88},{"$f":"IF($F75,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!L$3))","v":11.88},{"$f":"IF($F75,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!M$3))","v":11.88},{"$f":"IF($F75,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!N$3))","v":11.88},{"$f":"IF($F75,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!O$3))","v":11.88},{"$f":"IF($F75,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!P$3))","v":11.88},{"$f":"IF($F75,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!Q$3))","v":11.88},{"$f":"IF($F75,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!R$3))","v":11.88},{"$f":"IF($F75,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!S$3))","v":11.88},{"$f":"IF($F75,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!T$3))","v":11.546666666666669},{"$f":"IF($F75,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!U$3))","v":11.88},{"$f":"IF($F75,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!V$3))","v":11.88},{"$f":"IF($F75,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!W$3))","v":11.88},{"$f":"IF($F75,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!X$3))","v":11.88},{"$f":"IF($F75,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!Y$3))","v":11.88},{"$f":"IF($F75,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!Z$3))","v":11.88},{"$f":"IF($F75,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!AA$3))","v":11.88},{"$f":"IF($F75,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!AB$3))","v":11.88},{"$f":"IF($F75,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!AC$3))","v":11.88},{"$f":"IF($F75,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!AD$3))","v":11.88},{"$f":"IF($F75,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!AE$3))","v":11.546666666666669},{"$f":"IF($F75,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!AF$3))","v":11.88},{"$f":"IF($F75,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!AG$3))","v":11.88},{"$f":"IF($F75,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!AH$3))","v":11.88},{"$f":"IF($F75,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!AI$3))","v":11.88},{"$f":"IF($F75,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!AJ$3))","v":11.88},{"$f":"IF($F75,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!AK$3))","v":11.88},{"$f":"IF($F75,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!AL$3))","v":11.88},{"$f":"IF($F75,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!AM$3))","v":11.88},{"$f":"IF($F75,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!AN$3))","v":11.88},{"$f":"IF($F75,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!AO$3))","v":11.88},{"$f":"IF($F75,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!AP$3))","v":11.58741935483871},{"$f":"IF($F75,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!AQ$3))","v":12},{"$f":"IF($F75,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!AR$3))","v":12},{"$f":"IF($F75,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!AS$3))","v":2},{"$f":"IF($F75,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F75,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F75,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Capacity for Bidding",null,null,false,null,{"$f":"IF($F76,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F76,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F76,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!J$3))","v":742.34815813783507},{"$f":"IF($F76,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!K$3))","v":2967.1162463834303},{"$f":"IF($F76,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!L$3))","v":2963.4773788801722},{"$f":"IF($F76,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!M$3))","v":2959.8429740792853},{"$f":"IF($F76,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!N$3))","v":2956.2130265077162},{"$f":"IF($F76,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!O$3))","v":2952.5875306991243},{"$f":"IF($F76,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!P$3))","v":2948.9664811938742},{"$f":"IF($F76,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!Q$3))","v":2945.3498725390264},{"$f":"IF($F76,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!R$3))","v":2941.7376992883255},{"$f":"IF($F76,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!S$3))","v":2938.1299560021976},{"$f":"IF($F76,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!T$3))","v":2862.9918932947144},{"$f":"IF($F76,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!U$3))","v":2966.2190271550899},{"$f":"IF($F76,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!V$3))","v":2962.5812600003269},{"$f":"IF($F76,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!W$3))","v":2958.9479541984674},{"$f":"IF($F76,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!X$3))","v":2955.319104278115},{"$f":"IF($F76,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!Y$3))","v":2951.694704774583},{"$f":"IF($F76,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!Z$3))","v":2948.0747502298855},{"$f":"IF($F76,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!AA$3))","v":2944.4592351927313},{"$f":"IF($F76,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!AB$3))","v":2940.8481542185141},{"$f":"IF($F76,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!AC$3))","v":2937.2415018693036},{"$f":"IF($F76,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!AD$3))","v":2933.63927271384},{"$f":"IF($F76,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!AE$3))","v":2859.9669451872523},{"$f":"IF($F76,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!AF$3))","v":2966.1070238192638},{"$f":"IF($F76,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!AG$3))","v":2962.4693940252459},{"$f":"IF($F76,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!AH$3))","v":2958.8362254156741},{"$f":"IF($F76,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!AI$3))","v":2955.2075125193555},{"$f":"IF($F76,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!AJ$3))","v":2951.5832498718119},{"$f":"IF($F76,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!AK$3))","v":2947.9634320152627},{"$f":"IF($F76,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!AL$3))","v":2944.3480534986206},{"$f":"IF($F76,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!AM$3))","v":2940.737108877488},{"$f":"IF($F76,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!AN$3))","v":2937.1305927141379},{"$f":"IF($F76,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!AO$3))","v":2933.5284995775182},{"$f":"IF($F76,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!AP$3))","v":2133.262099366204},{"$f":"IF($F76,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F76,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F76,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F76,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F76,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F76,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Capacity Price",null,null,false,null,{"$f":"IF($F77,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!H$3))","v":446.75999999999993},{"$f":"IF($F77,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!I$3))","v":260.04059999999998},{"$f":"IF($F77,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!J$3))","v":360},{"$f":"IF($F77,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!K$3))","v":360},{"$f":"IF($F77,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!L$3))","v":360},{"$f":"IF($F77,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!M$3))","v":360},{"$f":"IF($F77,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!N$3))","v":360},{"$f":"IF($F77,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!O$3))","v":360},{"$f":"IF($F77,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!P$3))","v":360},{"$f":"IF($F77,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!Q$3))","v":360},{"$f":"IF($F77,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!R$3))","v":360},{"$f":"IF($F77,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!S$3))","v":360},{"$f":"IF($F77,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!T$3))","v":360},{"$f":"IF($F77,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!U$3))","v":360},{"$f":"IF($F77,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!V$3))","v":360},{"$f":"IF($F77,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!W$3))","v":360},{"$f":"IF($F77,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!X$3))","v":360},{"$f":"IF($F77,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!Y$3))","v":360},{"$f":"IF($F77,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!Z$3))","v":360},{"$f":"IF($F77,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!AA$3))","v":360},{"$f":"IF($F77,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!AB$3))","v":360},{"$f":"IF($F77,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!AC$3))","v":360},{"$f":"IF($F77,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!AD$3))","v":360},{"$f":"IF($F77,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!AE$3))","v":360},{"$f":"IF($F77,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!AF$3))","v":360},{"$f":"IF($F77,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!AG$3))","v":360},{"$f":"IF($F77,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!AH$3))","v":360},{"$f":"IF($F77,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!AI$3))","v":360},{"$f":"IF($F77,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!AJ$3))","v":360},{"$f":"IF($F77,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!AK$3))","v":360},{"$f":"IF($F77,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!AL$3))","v":360},{"$f":"IF($F77,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!AM$3))","v":360},{"$f":"IF($F77,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!AN$3))","v":360},{"$f":"IF($F77,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!AO$3))","v":360},{"$f":"IF($F77,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!AP$3))","v":360},{"$f":"IF($F77,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!AQ$3))","v":360},{"$f":"IF($F77,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!AR$3))","v":360},{"$f":"IF($F77,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!AS$3))","v":60},{"$f":"IF($F77,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F77,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F77,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Days",null,null,false,null,{"$f":"IF($F78,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!H$3))","v":275},{"$f":"IF($F78,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!I$3))","v":365},{"$f":"IF($F78,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!J$3))","v":365},{"$f":"IF($F78,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!K$3))","v":365},{"$f":"IF($F78,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!L$3))","v":366},{"$f":"IF($F78,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!M$3))","v":365},{"$f":"IF($F78,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!N$3))","v":365},{"$f":"IF($F78,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!O$3))","v":365},{"$f":"IF($F78,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!P$3))","v":366},{"$f":"IF($F78,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!Q$3))","v":365},{"$f":"IF($F78,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!R$3))","v":365},{"$f":"IF($F78,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!S$3))","v":365},{"$f":"IF($F78,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!T$3))","v":366},{"$f":"IF($F78,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!U$3))","v":365},{"$f":"IF($F78,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!V$3))","v":365},{"$f":"IF($F78,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!W$3))","v":365},{"$f":"IF($F78,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!X$3))","v":366},{"$f":"IF($F78,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!Y$3))","v":365},{"$f":"IF($F78,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!Z$3))","v":365},{"$f":"IF($F78,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!AA$3))","v":365},{"$f":"IF($F78,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!AB$3))","v":366},{"$f":"IF($F78,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!AC$3))","v":365},{"$f":"IF($F78,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!AD$3))","v":365},{"$f":"IF($F78,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!AE$3))","v":365},{"$f":"IF($F78,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!AF$3))","v":366},{"$f":"IF($F78,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!AG$3))","v":365},{"$f":"IF($F78,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!AH$3))","v":365},{"$f":"IF($F78,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!AI$3))","v":365},{"$f":"IF($F78,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!AJ$3))","v":366},{"$f":"IF($F78,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!AK$3))","v":365},{"$f":"IF($F78,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!AL$3))","v":365},{"$f":"IF($F78,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!AM$3))","v":365},{"$f":"IF($F78,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!AN$3))","v":366},{"$f":"IF($F78,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!AO$3))","v":365},{"$f":"IF($F78,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!AP$3))","v":365},{"$f":"IF($F78,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!AQ$3))","v":365},{"$f":"IF($F78,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!AR$3))","v":366},{"$f":"IF($F78,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!AS$3))","v":59},{"$f":"IF($F78,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F78,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F78,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,null,"Capacity Revenues",null,false,null,{"$f":"IF($F79,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F79,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F79,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!J$3))","v":682.96030551268564},{"$f":"IF($F79,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!K$3))","v":2707.4863680791987},{"$f":"IF($F79,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!L$3))","v":2711.5780134362876},{"$f":"IF($F79,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!M$3))","v":2700.8495247675146},{"$f":"IF($F79,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!N$3))","v":2697.537206425136},{"$f":"IF($F79,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!O$3))","v":2694.2289503056618},{"$f":"IF($F79,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!P$3))","v":2698.3005606027336},{"$f":"IF($F79,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!Q$3))","v":2687.6246048139174},{"$f":"IF($F79,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!R$3))","v":2684.3285054961598},{"$f":"IF($F79,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!S$3))","v":2681.0364485103146},{"$f":"IF($F79,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!T$3))","v":2620.8834441192193},{"$f":"IF($F79,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!U$3))","v":2706.6676577125695},{"$f":"IF($F79,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!V$3))","v":2703.3482040195186},{"$f":"IF($F79,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!W$3))","v":2700.0328213001571},{"$f":"IF($F79,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!X$3))","v":2704.1132026041996},{"$f":"IF($F79,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!Y$3))","v":2693.4142488180769},{"$f":"IF($F79,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!Z$3))","v":2690.1110490884475},{"$f":"IF($F79,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!AA$3))","v":2686.8119003986676},{"$f":"IF($F79,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!AB$3))","v":2690.8723017980064},{"$f":"IF($F79,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!AC$3))","v":2680.2257362719906},{"$f":"IF($F79,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!AD$3))","v":2676.9387109169838},{"$f":"IF($F79,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!AE$3))","v":2610.7870991800814},{"$f":"IF($F79,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!AF$3))","v":2713.984135194059},{"$f":"IF($F79,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!AG$3))","v":2703.2461265889669},{"$f":"IF($F79,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!AH$3))","v":2699.9308690572329},{"$f":"IF($F79,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!AI$3))","v":2696.6196773530223},{"$f":"IF($F79,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!AJ$3))","v":2700.6949005980073},{"$f":"IF($F79,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!AK$3))","v":2690.0094714879815},{"$f":"IF($F79,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!AL$3))","v":2686.7104473728382},{"$f":"IF($F79,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!AM$3))","v":2683.4154691765762},{"$f":"IF($F79,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!AN$3))","v":2687.4707377736945},{"$f":"IF($F79,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!AO$3))","v":2676.837630699144},{"$f":"IF($F79,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!AP$3))","v":1939.7811681439612},{"$f":"IF($F79,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F79,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F79,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F79,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F79,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F79,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
[null,"Ancillary Service Revenues",null,null,null,false,null,{"$f":"IF($F81,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Merchant Generation",null,null,false,null,{"$f":"IF($F82,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F82,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F82,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!J$3))","v":88683.533757886107},{"$f":"IF($F82,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!K$3))","v":350875.11478874832},{"$f":"IF($F82,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!L$3))","v":350293.09423443768},{"$f":"IF($F82,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!M$3))","v":576005.66749212681},{"$f":"IF($F82,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!N$3))","v":1235346.4764882307},{"$f":"IF($F82,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!O$3))","v":1185460.738134491},{"$f":"IF($F82,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!P$3))","v":1187252.2466652028},{"$f":"IF($F82,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!Q$3))","v":1182554.8261181237},{"$f":"IF($F82,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!R$3))","v":1181104.54241831},{"$f":"IF($F82,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!S$3))","v":1152637.6795548475},{"$f":"IF($F82,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!T$3))","v":1048353.3776476877},{"$f":"IF($F82,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!U$3))","v":1082667.0630850277},{"$f":"IF($F82,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!V$3))","v":1081339.2816078076},{"$f":"IF($F82,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!W$3))","v":1080013.1285200631},{"$f":"IF($F82,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!X$3))","v":1081645.2810416799},{"$f":"IF($F82,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!Y$3))","v":1077365.699527231},{"$f":"IF($F82,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!Z$3))","v":1076044.4196353792},{"$f":"IF($F82,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!AA$3))","v":1074724.7601594671},{"$f":"IF($F82,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!AB$3))","v":1076348.9207192026},{"$f":"IF($F82,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!AC$3))","v":1082894.3696178789},{"$f":"IF($F82,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!AD$3))","v":1113606.5037414653},{"$f":"IF($F82,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!AE$3))","v":1086087.4332589137},{"$f":"IF($F82,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!AF$3))","v":1129017.4002407286},{"$f":"IF($F82,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!AG$3))","v":1124550.3886610102},{"$f":"IF($F82,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!AH$3))","v":1123171.2415278091},{"$f":"IF($F82,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!AI$3))","v":1121793.7857788573},{"$f":"IF($F82,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!AJ$3))","v":1123489.0786487712},{"$f":"IF($F82,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!AK$3))","v":1119043.9401390001},{"$f":"IF($F82,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!AL$3))","v":1117671.5461071008},{"$f":"IF($F82,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!AM$3))","v":1116300.8351774558},{"$f":"IF($F82,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!AN$3))","v":1117987.8269138569},{"$f":"IF($F82,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!AO$3))","v":1113564.4543708439},{"$f":"IF($F82,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!AP$3))","v":806948.96594788798},{"$f":"IF($F82,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F82,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F82,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F82,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F82,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F82,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Ancillary Service Price",null,null,false,null,{"$f":"IF($F83,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!H$3))","v":22.5},{"$f":"IF($F83,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!I$3))","v":32.4},{"$f":"IF($F83,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!J$3))","v":36},{"$f":"IF($F83,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!K$3))","v":36},{"$f":"IF($F83,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!L$3))","v":36},{"$f":"IF($F83,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!M$3))","v":36},{"$f":"IF($F83,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!N$3))","v":36},{"$f":"IF($F83,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!O$3))","v":36},{"$f":"IF($F83,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!P$3))","v":36},{"$f":"IF($F83,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!Q$3))","v":36},{"$f":"IF($F83,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!R$3))","v":36},{"$f":"IF($F83,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!S$3))","v":36},{"$f":"IF($F83,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!T$3))","v":36},{"$f":"IF($F83,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!U$3))","v":36},{"$f":"IF($F83,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!V$3))","v":36},{"$f":"IF($F83,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!W$3))","v":36},{"$f":"IF($F83,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!X$3))","v":36},{"$f":"IF($F83,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!Y$3))","v":36},{"$f":"IF($F83,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!Z$3))","v":36},{"$f":"IF($F83,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!AA$3))","v":36},{"$f":"IF($F83,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!AB$3))","v":36},{"$f":"IF($F83,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!AC$3))","v":36},{"$f":"IF($F83,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!AD$3))","v":36},{"$f":"IF($F83,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!AE$3))","v":36},{"$f":"IF($F83,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!AF$3))","v":36},{"$f":"IF($F83,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!AG$3))","v":36},{"$f":"IF($F83,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!AH$3))","v":36},{"$f":"IF($F83,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!AI$3))","v":36},{"$f":"IF($F83,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!AJ$3))","v":36},{"$f":"IF($F83,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!AK$3))","v":36},{"$f":"IF($F83,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!AL$3))","v":36},{"$f":"IF($F83,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!AM$3))","v":36},{"$f":"IF($F83,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!AN$3))","v":36},{"$f":"IF($F83,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!AO$3))","v":36},{"$f":"IF($F83,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!AP$3))","v":36},{"$f":"IF($F83,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!AQ$3))","v":36},{"$f":"IF($F83,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!AR$3))","v":36},{"$f":"IF($F83,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!AS$3))","v":6},{"$f":"IF($F83,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F83,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F83,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,null,"Ancillary Service Revenues",null,false,null,{"$f":"IF($F84,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F84,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F84,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!J$3))","v":266.05060127365834},{"$f":"IF($F84,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!K$3))","v":1052.6253443662449},{"$f":"IF($F84,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!L$3))","v":1050.879282703313},{"$f":"IF($F84,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!M$3))","v":1728.0170024763804},{"$f":"IF($F84,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!N$3))","v":3706.0394294646912},{"$f":"IF($F84,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!O$3))","v":3556.3822144034739},{"$f":"IF($F84,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!P$3))","v":3561.7567399956079},{"$f":"IF($F84,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!Q$3))","v":3547.6644783543702},{"$f":"IF($F84,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!R$3))","v":3543.3136272549295},{"$f":"IF($F84,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!S$3))","v":3457.9130386645415},{"$f":"IF($F84,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!T$3))","v":3145.0601329430629},{"$f":"IF($F84,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!U$3))","v":3248.0011892550829},{"$f":"IF($F84,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!V$3))","v":3244.0178448234228},{"$f":"IF($F84,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!W$3))","v":3240.0393855601887},{"$f":"IF($F84,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!X$3))","v":3244.9358431250394},{"$f":"IF($F84,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!Y$3))","v":3232.0970985816934},{"$f":"IF($F84,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!Z$3))","v":3228.1332589061371},{"$f":"IF($F84,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!AA$3))","v":3224.1742804784017},{"$f":"IF($F84,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!AB$3))","v":3229.0467621576081},{"$f":"IF($F84,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!AC$3))","v":3248.6831088536373},{"$f":"IF($F84,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!AD$3))","v":3340.8195112243957},{"$f":"IF($F84,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!AE$3))","v":3258.2622997767421},{"$f":"IF($F84,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!AF$3))","v":3387.0522007221857},{"$f":"IF($F84,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!AG$3))","v":3373.6511659830308},{"$f":"IF($F84,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!AH$3))","v":3369.5137245834271},{"$f":"IF($F84,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!AI$3))","v":3365.3813573365724},{"$f":"IF($F84,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!AJ$3))","v":3370.4672359463138},{"$f":"IF($F84,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!AK$3))","v":3357.1318204170007},{"$f":"IF($F84,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!AL$3))","v":3353.0146383213018},{"$f":"IF($F84,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!AM$3))","v":3348.9025055323668},{"$f":"IF($F84,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!AN$3))","v":3353.9634807415705},{"$f":"IF($F84,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!AO$3))","v":3340.6933631125326},{"$f":"IF($F84,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!AP$3))","v":2420.846897843664},{"$f":"IF($F84,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F84,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F84,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F84,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F84,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F84,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
[null,null,null,null,"Total Merchant Revenues",false,null,{"$f":"IF($F86,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F86,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F86,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!J$3))","v":5028.4534596491048},{"$f":"IF($F86,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!K$3))","v":20223.172098333518},{"$f":"IF($F86,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!L$3))","v":20526.92431724901},{"$f":"IF($F86,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!M$3))","v":32546.910357091205},{"$f":"IF($F86,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!N$3))","v":67913.799360992882},{"$f":"IF($F86,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!O$3))","v":66457.455585102463},{"$f":"IF($F86,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!P$3))","v":67763.844970129139},{"$f":"IF($F86,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!Q$3))","v":68720.942961851557},{"$f":"IF($F86,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!R$3))","v":68636.663686834305},{"$f":"IF($F86,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!S$3))","v":67043.795082044991},{"$f":"IF($F86,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!T$3))","v":61160.454555700446},{"$f":"IF($F86,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!U$3))","v":63162.299204246323},{"$f":"IF($F86,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!V$3))","v":63084.837042699568},{"$f":"IF($F86,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!W$3))","v":63007.469880646931},{"$f":"IF($F86,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!X$3))","v":63102.688909129778},{"$f":"IF($F86,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!Y$3))","v":62853.020089137841},{"$f":"IF($F86,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!Z$3))","v":62775.937227095375},{"$f":"IF($F86,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!AA$3))","v":62698.94889937462},{"$f":"IF($F86,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!AB$3))","v":62793.70168047191},{"$f":"IF($F86,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!AC$3))","v":63148.549975200971},{"$f":"IF($F86,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!AD$3))","v":64860.214413588292},{"$f":"IF($F86,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!AE$3))","v":63257.410545288214},{"$f":"IF($F86,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!AF$3))","v":65757.797220342341},{"$f":"IF($F86,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!AG$3))","v":65497.623336771176},{"$f":"IF($F86,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!AH$3))","v":65417.297136747402},{"$f":"IF($F86,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!AI$3))","v":65337.069448670809},{"$f":"IF($F86,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!AJ$3))","v":65435.809047143877},{"$f":"IF($F86,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!AK$3))","v":65176.909125247614},{"$f":"IF($F86,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!AL$3))","v":65096.976248715488},{"$f":"IF($F86,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!AM$3))","v":65017.141401759123},{"$f":"IF($F86,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!AN$3))","v":65115.397514101591},{"$f":"IF($F86,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!AO$3))","v":64857.765315827739},{"$f":"IF($F86,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!AP$3))","v":46999.440804589933},{"$f":"IF($F86,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F86,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F86,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F86,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F86,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F86,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
[null,null,null,null,"Total Revenues",false,null,{"$f":"IF($F88,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F88,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F88,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!J$3))","v":12364.241139649104},{"$f":"IF($F88,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!K$3))","v":49538.416698333509},{"$f":"IF($F88,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!L$3))","v":49851.47095724901},{"$f":"IF($F88,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!M$3))","v":54526.367277091209},{"$f":"IF($F88,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!N$3))","v":67913.799360992882},{"$f":"IF($F88,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!O$3))","v":66457.455585102463},{"$f":"IF($F88,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!P$3))","v":67763.844970129139},{"$f":"IF($F88,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!Q$3))","v":68720.942961851557},{"$f":"IF($F88,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!R$3))","v":68636.663686834305},{"$f":"IF($F88,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!S$3))","v":67043.795082044991},{"$f":"IF($F88,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!T$3))","v":61160.454555700446},{"$f":"IF($F88,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!U$3))","v":63162.299204246323},{"$f":"IF($F88,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!V$3))","v":63084.837042699568},{"$f":"IF($F88,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!W$3))","v":63007.469880646931},{"$f":"IF($F88,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!X$3))","v":63102.688909129778},{"$f":"IF($F88,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!Y$3))","v":62853.020089137841},{"$f":"IF($F88,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!Z$3))","v":62775.937227095375},{"$f":"IF($F88,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!AA$3))","v":62698.94889937462},{"$f":"IF($F88,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!AB$3))","v":62793.70168047191},{"$f":"IF($F88,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!AC$3))","v":63148.549975200971},{"$f":"IF($F88,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!AD$3))","v":64860.214413588292},{"$f":"IF($F88,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!AE$3))","v":63257.410545288214},{"$f":"IF($F88,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!AF$3))","v":65757.797220342341},{"$f":"IF($F88,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!AG$3))","v":65497.623336771176},{"$f":"IF($F88,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!AH$3))","v":65417.297136747402},{"$f":"IF($F88,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!AI$3))","v":65337.069448670809},{"$f":"IF($F88,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!AJ$3))","v":65435.809047143877},{"$f":"IF($F88,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!AK$3))","v":65176.909125247614},{"$f":"IF($F88,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!AL$3))","v":65096.976248715488},{"$f":"IF($F88,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!AM$3))","v":65017.141401759123},{"$f":"IF($F88,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!AN$3))","v":65115.397514101591},{"$f":"IF($F88,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!AO$3))","v":64857.765315827739},{"$f":"IF($F88,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!AP$3))","v":46999.440804589933},{"$f":"IF($F88,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F88,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F88,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F88,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F88,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F88,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
["Operating Expenses",null,null,null,null,false,null,{"$f":"IF($F90,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Fuel Expense",null,null,null,false,null,{"$f":"IF($F91,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Gas Cost/MMBTU",null,null,false,null,{"$f":"IF($F92,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!H$3))","v":27.900000000000006},{"$f":"IF($F92,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!I$3))","v":39.599999999999994},{"$f":"IF($F92,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!J$3))","v":40.79999999999999},{"$f":"IF($F92,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!K$3))","v":42},{"$f":"IF($F92,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!L$3))","v":42},{"$f":"IF($F92,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!M$3))","v":42},{"$f":"IF($F92,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!N$3))","v":42},{"$f":"IF($F92,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!O$3))","v":42},{"$f":"IF($F92,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!P$3))","v":42},{"$f":"IF($F92,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!Q$3))","v":42},{"$f":"IF($F92,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!R$3))","v":42},{"$f":"IF($F92,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!S$3))","v":42},{"$f":"IF($F92,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!T$3))","v":42},{"$f":"IF($F92,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!U$3))","v":42},{"$f":"IF($F92,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!V$3))","v":42},{"$f":"IF($F92,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!W$3))","v":42},{"$f":"IF($F92,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!X$3))","v":42},{"$f":"IF($F92,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!Y$3))","v":42},{"$f":"IF($F92,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!Z$3))","v":42},{"$f":"IF($F92,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!AA$3))","v":42},{"$f":"IF($F92,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!AB$3))","v":42},{"$f":"IF($F92,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!AC$3))","v":42},{"$f":"IF($F92,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!AD$3))","v":42},{"$f":"IF($F92,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!AE$3))","v":42},{"$f":"IF($F92,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!AF$3))","v":42},{"$f":"IF($F92,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!AG$3))","v":42},{"$f":"IF($F92,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!AH$3))","v":42},{"$f":"IF($F92,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!AI$3))","v":42},{"$f":"IF($F92,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!AJ$3))","v":42},{"$f":"IF($F92,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!AK$3))","v":42},{"$f":"IF($F92,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!AL$3))","v":42},{"$f":"IF($F92,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!AM$3))","v":42},{"$f":"IF($F92,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!AN$3))","v":42},{"$f":"IF($F92,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!AO$3))","v":42},{"$f":"IF($F92,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!AP$3))","v":42},{"$f":"IF($F92,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!AQ$3))","v":42},{"$f":"IF($F92,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!AR$3))","v":42},{"$f":"IF($F92,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!AS$3))","v":7},{"$f":"IF($F92,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F92,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F92,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Fuel Use ",null,null,false,null,{"$f":"IF($F93,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F93,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F93,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!J$3))","v":2123513.8850013632},{"$f":"IF($F93,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!K$3))","v":8423207.4011873789},{"$f":"IF($F93,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!L$3))","v":8443724.7807064056},{"$f":"IF($F93,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!M$3))","v":8418097.0966071971},{"$f":"IF($F93,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!N$3))","v":8305839.4162469488},{"$f":"IF($F93,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!O$3))","v":7977835.2428075373},{"$f":"IF($F93,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!P$3))","v":7997267.7779002693},{"$f":"IF($F93,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!Q$3))","v":7972995.1425892385},{"$f":"IF($F93,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!R$3))","v":7970576.193762836},{"$f":"IF($F93,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!S$3))","v":7785595.6867176723},{"$f":"IF($F93,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!T$3))","v":7067515.9386056093},{"$f":"IF($F93,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!U$3))","v":7260525.9525521416},{"$f":"IF($F93,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!V$3))","v":7258323.1617040457},{"$f":"IF($F93,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!W$3))","v":7256121.0391666964},{"$f":"IF($F93,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!X$3))","v":7273795.6115837982},{"$f":"IF($F93,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!Y$3))","v":7251718.7982132584},{"$f":"IF($F93,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!Z$3))","v":7249518.6793918302},{"$f":"IF($F93,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!AA$3))","v":7247319.228070478},{"$f":"IF($F93,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!AB$3))","v":7264972.3608992938},{"$f":"IF($F93,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!AC$3))","v":7315938.5979118999},{"$f":"IF($F93,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!AD$3))","v":7530353.8721652972},{"$f":"IF($F93,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!AE$3))","v":7327430.2546740556},{"$f":"IF($F93,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!AF$3))","v":7571520.3301751651},{"$f":"IF($F93,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!AG$3))","v":7548539.8877505371},{"$f":"IF($F93,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!AH$3))","v":7546249.7155660605},{"$f":"IF($F93,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!AI$3))","v":7543960.2382031921},{"$f":"IF($F93,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!AJ$3))","v":7562335.93381551},{"$f":"IF($F93,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!AK$3))","v":7539383.3670991324},{"$f":"IF($F93,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!AL$3))","v":7537095.9729365241},{"$f":"IF($F93,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!AM$3))","v":7534809.2727526929},{"$f":"IF($F93,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!AN$3))","v":7553162.678301123},{"$f":"IF($F93,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!AO$3))","v":7530237.953479236},{"$f":"IF($F93,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!AP$3))","v":5431939.2016453817},{"$f":"IF($F93,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F93,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F93,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F93,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F93,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F93,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,null,"Fuel Expense",null,false,null,{"$f":"IF($F94,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F94,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F94,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!J$3))","v":7219.9472090046347},{"$f":"IF($F94,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!K$3))","v":29481.225904155828},{"$f":"IF($F94,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!L$3))","v":29553.036732472414},{"$f":"IF($F94,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!M$3))","v":29463.339838125197},{"$f":"IF($F94,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!N$3))","v":29070.43795686432},{"$f":"IF($F94,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!O$3))","v":27922.423349826382},{"$f":"IF($F94,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!P$3))","v":27990.437222650948},{"$f":"IF($F94,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!Q$3))","v":27905.482999062333},{"$f":"IF($F94,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!R$3))","v":27897.016678169923},{"$f":"IF($F94,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!S$3))","v":27249.584903511852},{"$f":"IF($F94,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!T$3))","v":24736.305785119639},{"$f":"IF($F94,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!U$3))","v":25411.840833932492},{"$f":"IF($F94,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!V$3))","v":25404.13106596416},{"$f":"IF($F94,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!W$3))","v":25396.42363708343},{"$f":"IF($F94,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!X$3))","v":25458.28464054329},{"$f":"IF($F94,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!Y$3))","v":25381.015793746399},{"$f":"IF($F94,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!Z$3))","v":25373.315377871408},{"$f":"IF($F94,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!AA$3))","v":25365.617298246671},{"$f":"IF($F94,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!AB$3))","v":25427.403263147527},{"$f":"IF($F94,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!AC$3))","v":25605.785092691651},{"$f":"IF($F94,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!AD$3))","v":26356.238552578539},{"$f":"IF($F94,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!AE$3))","v":25646.005891359197},{"$f":"IF($F94,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!AF$3))","v":26500.321155613074},{"$f":"IF($F94,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!AG$3))","v":26419.889607126879},{"$f":"IF($F94,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!AH$3))","v":26411.874004481215},{"$f":"IF($F94,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!AI$3))","v":26403.860833711173},{"$f":"IF($F94,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!AJ$3))","v":26468.175768354289},{"$f":"IF($F94,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!AK$3))","v":26387.841784846965},{"$f":"IF($F94,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!AL$3))","v":26379.835905277836},{"$f":"IF($F94,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!AM$3))","v":26371.832454634427},{"$f":"IF($F94,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!AN$3))","v":26436.069374053932},{"$f":"IF($F94,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!AO$3))","v":26355.832837177331},{"$f":"IF($F94,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!AP$3))","v":19011.787205758832},{"$f":"IF($F94,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F94,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F94,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F94,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F94,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F94,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
[null,"Annual Inflation",null,null,null,false,null,{"$f":"IF($F96,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!H$3))","v":0.09},{"$f":"IF($F96,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!I$3))","v":0.11999999999999998},{"$f":"IF($F96,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!J$3))","v":0.23999999999999996},{"$f":"IF($F96,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!K$3))","v":0.23999999999999996},{"$f":"IF($F96,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!L$3))","v":0.23999999999999996},{"$f":"IF($F96,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!M$3))","v":0.23999999999999996},{"$f":"IF($F96,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!N$3))","v":0.23999999999999996},{"$f":"IF($F96,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!O$3))","v":0.23999999999999996},{"$f":"IF($F96,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!P$3))","v":0.23999999999999996},{"$f":"IF($F96,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!Q$3))","v":0.23999999999999996},{"$f":"IF($F96,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!R$3))","v":0.23999999999999996},{"$f":"IF($F96,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!S$3))","v":0.23999999999999996},{"$f":"IF($F96,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!T$3))","v":0.23999999999999996},{"$f":"IF($F96,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!U$3))","v":0.23999999999999996},{"$f":"IF($F96,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!V$3))","v":0.23999999999999996},{"$f":"IF($F96,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!W$3))","v":0.23999999999999996},{"$f":"IF($F96,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!X$3))","v":0.23999999999999996},{"$f":"IF($F96,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!Y$3))","v":0.23999999999999996},{"$f":"IF($F96,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!Z$3))","v":0.23999999999999996},{"$f":"IF($F96,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!AA$3))","v":0.23999999999999996},{"$f":"IF($F96,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!AB$3))","v":0.23999999999999996},{"$f":"IF($F96,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!AC$3))","v":0.23999999999999996},{"$f":"IF($F96,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!AD$3))","v":0.23999999999999996},{"$f":"IF($F96,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!AE$3))","v":0.23999999999999996},{"$f":"IF($F96,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!AF$3))","v":0.23999999999999996},{"$f":"IF($F96,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!AG$3))","v":0.23999999999999996},{"$f":"IF($F96,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!AH$3))","v":0.23999999999999996},{"$f":"IF($F96,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!AI$3))","v":0.23999999999999996},{"$f":"IF($F96,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0.23999999999999996},{"$f":"IF($F96,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!AK$3))","v":0.23999999999999996},{"$f":"IF($F96,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!AL$3))","v":0.23999999999999996},{"$f":"IF($F96,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!AM$3))","v":0.23999999999999996},{"$f":"IF($F96,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!AN$3))","v":0.23999999999999996},{"$f":"IF($F96,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!AO$3))","v":0.23999999999999996},{"$f":"IF($F96,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!AP$3))","v":0.23999999999999996},{"$f":"IF($F96,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0.23999999999999996},{"$f":"IF($F96,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!AR$3))","v":0.23999999999999996},{"$f":"IF($F96,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!AS$3))","v":0.04},{"$f":"IF($F96,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F96,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F96,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Periodic Inflation",null,null,null,false,null,{"$f":"IF($F97,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!H$3))","v":7.4658430291154598E-3},{"$f":"IF($F97,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!I$3))","v":9.9544573721539464E-3},{"$f":"IF($F97,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!J$3))","v":1.9818975623042689E-2},{"$f":"IF($F97,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!K$3))","v":1.9818975623042689E-2},{"$f":"IF($F97,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!L$3))","v":1.9818975623042689E-2},{"$f":"IF($F97,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!M$3))","v":1.9818975623042689E-2},{"$f":"IF($F97,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!N$3))","v":1.9818975623042689E-2},{"$f":"IF($F97,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!O$3))","v":1.9818975623042689E-2},{"$f":"IF($F97,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!P$3))","v":1.9818975623042689E-2},{"$f":"IF($F97,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!Q$3))","v":1.9818975623042689E-2},{"$f":"IF($F97,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!R$3))","v":1.9818975623042689E-2},{"$f":"IF($F97,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!S$3))","v":1.9818975623042689E-2},{"$f":"IF($F97,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!T$3))","v":1.9818975623042689E-2},{"$f":"IF($F97,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!U$3))","v":1.9818975623042689E-2},{"$f":"IF($F97,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!V$3))","v":1.9818975623042689E-2},{"$f":"IF($F97,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!W$3))","v":1.9818975623042689E-2},{"$f":"IF($F97,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!X$3))","v":1.9818975623042689E-2},{"$f":"IF($F97,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!Y$3))","v":1.9818975623042689E-2},{"$f":"IF($F97,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!Z$3))","v":1.9818975623042689E-2},{"$f":"IF($F97,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!AA$3))","v":1.9818975623042689E-2},{"$f":"IF($F97,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!AB$3))","v":1.9818975623042689E-2},{"$f":"IF($F97,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!AC$3))","v":1.9818975623042689E-2},{"$f":"IF($F97,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!AD$3))","v":1.9818975623042689E-2},{"$f":"IF($F97,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!AE$3))","v":1.9818975623042689E-2},{"$f":"IF($F97,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!AF$3))","v":1.9818975623042689E-2},{"$f":"IF($F97,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!AG$3))","v":1.9818975623042689E-2},{"$f":"IF($F97,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!AH$3))","v":1.9818975623042689E-2},{"$f":"IF($F97,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!AI$3))","v":1.9818975623042689E-2},{"$f":"IF($F97,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!AJ$3))","v":1.9818975623042689E-2},{"$f":"IF($F97,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!AK$3))","v":1.9818975623042689E-2},{"$f":"IF($F97,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!AL$3))","v":1.9818975623042689E-2},{"$f":"IF($F97,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!AM$3))","v":1.9818975623042689E-2},{"$f":"IF($F97,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!AN$3))","v":1.9818975623042689E-2},{"$f":"IF($F97,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!AO$3))","v":1.9818975623042689E-2},{"$f":"IF($F97,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!AP$3))","v":1.9818975623042689E-2},{"$f":"IF($F97,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!AQ$3))","v":1.9818975623042689E-2},{"$f":"IF($F97,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!AR$3))","v":1.9818975623042689E-2},{"$f":"IF($F97,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!AS$3))","v":3.3031626038404482E-3},{"$f":"IF($F97,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F97,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F97,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Inflation Index",null,null,null,false,null,{"$f":"IF($F98,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!H$3))","v":9},{"$f":"IF($F98,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!I$3))","v":12},{"$f":"IF($F98,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!J$3))","v":12.129606700407326},{"$f":"IF($F98,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!K$3))","v":12.372198834415478},{"$f":"IF($F98,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!L$3))","v":12.619642811103791},{"$f":"IF($F98,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!M$3))","v":12.872035667325875},{"$f":"IF($F98,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!N$3))","v":13.129476380672401},{"$f":"IF($F98,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!O$3))","v":13.39206590828586},{"$f":"IF($F98,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!P$3))","v":13.659907226451582},{"$f":"IF($F98,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!Q$3))","v":13.933105370980623},{"$f":"IF($F98,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!R$3))","v":14.211767478400247},{"$f":"IF($F98,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!S$3))","v":14.496002827968258},{"$f":"IF($F98,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!T$3))","v":14.785922884527629},{"$f":"IF($F98,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!U$3))","v":15.081641342218195},{"$f":"IF($F98,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!V$3))","v":15.383274169062565},{"$f":"IF($F98,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!W$3))","v":15.690939652443824},{"$f":"IF($F98,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!X$3))","v":16.004758445492708},{"$f":"IF($F98,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!Y$3))","v":16.324853614402571},{"$f":"IF($F98,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!Z$3))","v":16.651350686690638},{"$f":"IF($F98,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!AA$3))","v":16.984377700424453},{"$f":"IF($F98,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!AB$3))","v":17.324065254432952},{"$f":"IF($F98,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!AC$3))","v":17.670546559521625},{"$f":"IF($F98,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!AD$3))","v":18.023957490712064},{"$f":"IF($F98,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!AE$3))","v":18.384436640526324},{"$f":"IF($F98,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!AF$3))","v":18.75212537333686},{"$f":"IF($F98,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!AG$3))","v":19.127167880803608},{"$f":"IF($F98,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!AH$3))","v":19.509711238419687},{"$f":"IF($F98,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!AI$3))","v":19.899905463188091},{"$f":"IF($F98,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!AJ$3))","v":20.297903572451865},{"$f":"IF($F98,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!AK$3))","v":20.703861643900908},{"$f":"IF($F98,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!AL$3))","v":21.117938876778936},{"$f":"IF($F98,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!AM$3))","v":21.540297654314529},{"$f":"IF($F98,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!AN$3))","v":21.971103607400831},{"$f":"IF($F98,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!AO$3))","v":22.410525679548865},{"$f":"IF($F98,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!AP$3))","v":22.858736193139862},{"$f":"IF($F98,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!AQ$3))","v":23.315910917002672},{"$f":"IF($F98,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!AR$3))","v":23.782229135342742},{"$f":"IF($F98,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!AS$3))","v":4.009693501038563},{"$f":"IF($F98,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F98,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F98,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
[null,"Capacity before Degradation",null,null,null,false,null,{"$f":"IF($F100,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F100,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F100,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!J$3))","v":750},{"$f":"IF($F100,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!K$3))","v":3000},{"$f":"IF($F100,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!L$3))","v":3000},{"$f":"IF($F100,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!M$3))","v":3000},{"$f":"IF($F100,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!N$3))","v":3000},{"$f":"IF($F100,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!O$3))","v":3000},{"$f":"IF($F100,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!P$3))","v":3000},{"$f":"IF($F100,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!Q$3))","v":3000},{"$f":"IF($F100,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!R$3))","v":3000},{"$f":"IF($F100,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!S$3))","v":3000},{"$f":"IF($F100,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!T$3))","v":3000},{"$f":"IF($F100,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!U$3))","v":3000},{"$f":"IF($F100,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!V$3))","v":3000},{"$f":"IF($F100,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!W$3))","v":3000},{"$f":"IF($F100,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!X$3))","v":3000},{"$f":"IF($F100,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!Y$3))","v":3000},{"$f":"IF($F100,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!Z$3))","v":3000},{"$f":"IF($F100,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!AA$3))","v":3000},{"$f":"IF($F100,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!AB$3))","v":3000},{"$f":"IF($F100,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!AC$3))","v":3000},{"$f":"IF($F100,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!AD$3))","v":3000},{"$f":"IF($F100,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!AE$3))","v":3000},{"$f":"IF($F100,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!AF$3))","v":3000},{"$f":"IF($F100,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!AG$3))","v":3000},{"$f":"IF($F100,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!AH$3))","v":3000},{"$f":"IF($F100,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!AI$3))","v":3000},{"$f":"IF($F100,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!AJ$3))","v":3000},{"$f":"IF($F100,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!AK$3))","v":3000},{"$f":"IF($F100,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!AL$3))","v":3000},{"$f":"IF($F100,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!AM$3))","v":3000},{"$f":"IF($F100,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!AN$3))","v":3000},{"$f":"IF($F100,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!AO$3))","v":3000},{"$f":"IF($F100,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!AP$3))","v":2250},{"$f":"IF($F100,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F100,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F100,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F100,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F100,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F100,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Fixed O&M per kW-period",null,null,null,false,null,{"$f":"IF($F101,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!H$3))","v":27.749999999999996},{"$f":"IF($F101,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!I$3))","v":37},{"$f":"IF($F101,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!J$3))","v":37.39962065958926},{"$f":"IF($F101,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!K$3))","v":38.147613072781056},{"$f":"IF($F101,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!L$3))","v":38.910565334236694},{"$f":"IF($F101,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!M$3))","v":39.688776640921454},{"$f":"IF($F101,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!N$3))","v":40.482552173739911},{"$f":"IF($F101,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!O$3))","v":41.292203217214727},{"$f":"IF($F101,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!P$3))","v":42.118047281559043},{"$f":"IF($F101,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!Q$3))","v":42.960408227190257},{"$f":"IF($F101,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!R$3))","v":43.819616391734101},{"$f":"IF($F101,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!S$3))","v":44.696008719568802},{"$f":"IF($F101,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!T$3))","v":45.589928893960192},{"$f":"IF($F101,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!U$3))","v":46.501727471839423},{"$f":"IF($F101,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!V$3))","v":47.431762021276256},{"$f":"IF($F101,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!W$3))","v":48.380397261701795},{"$f":"IF($F101,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!X$3))","v":49.348005206935859},{"$f":"IF($F101,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!Y$3))","v":50.334965311074598},{"$f":"IF($F101,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!Z$3))","v":51.341664617296132},{"$f":"IF($F101,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!AA$3))","v":52.36849790964208},{"$f":"IF($F101,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!AB$3))","v":53.415867867834947},{"$f":"IF($F101,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!AC$3))","v":54.484185225191681},{"$f":"IF($F101,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!AD$3))","v":55.573868929695543},{"$f":"IF($F101,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!AE$3))","v":56.685346308289503},{"$f":"IF($F101,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!AF$3))","v":57.819053234455325},{"$f":"IF($F101,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!AG$3))","v":58.97543429914446},{"$f":"IF($F101,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!AH$3))","v":60.154942985127384},{"$f":"IF($F101,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!AI$3))","v":61.358041844829962},{"$f":"IF($F101,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!AJ$3))","v":62.585202681726578},{"$f":"IF($F101,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!AK$3))","v":63.836906735361126},{"$f":"IF($F101,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!AL$3))","v":65.113644870068384},{"$f":"IF($F101,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!AM$3))","v":66.415917767469793},{"$f":"IF($F101,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!AN$3))","v":67.744236122819245},{"$f":"IF($F101,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!AO$3))","v":69.099120845275664},{"$f":"IF($F101,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!AP$3))","v":70.481103262181236},{"$f":"IF($F101,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!AQ$3))","v":71.890725327424903},{"$f":"IF($F101,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!AR$3))","v":73.328539833973451},{"$f":"IF($F101,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!AS$3))","v":12.363221628202236},{"$f":"IF($F101,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F101,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F101,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Nominal Fixed O&M Expense",null,null,null,false,null,{"$f":"IF($F102,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F102,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F102,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!J$3))","v":2354.862893610547},{"$f":"IF($F102,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!K$3))","v":9536.9032681952649},{"$f":"IF($F102,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!L$3))","v":9727.6413335591733},{"$f":"IF($F102,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!M$3))","v":9922.194160230365},{"$f":"IF($F102,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!N$3))","v":10120.638043434978},{"$f":"IF($F102,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!O$3))","v":10323.050804303681},{"$f":"IF($F102,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!P$3))","v":10529.511820389764},{"$f":"IF($F102,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!Q$3))","v":10740.102056797567},{"$f":"IF($F102,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!R$3))","v":10954.904097933524},{"$f":"IF($F102,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!S$3))","v":11174.002179892199},{"$f":"IF($F102,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!T$3))","v":11397.482223490048},{"$f":"IF($F102,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!U$3))","v":11625.431867959856},{"$f":"IF($F102,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!V$3))","v":11857.940505319062},{"$f":"IF($F102,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!W$3))","v":12095.09931542545},{"$f":"IF($F102,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!X$3))","v":12337.001301733962},{"$f":"IF($F102,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!Y$3))","v":12583.74132776865},{"$f":"IF($F102,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!Z$3))","v":12835.416154324032},{"$f":"IF($F102,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!AA$3))","v":13092.124477410522},{"$f":"IF($F102,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!AB$3))","v":13353.966966958738},{"$f":"IF($F102,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!AC$3))","v":13621.046306297918},{"$f":"IF($F102,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!AD$3))","v":13893.467232423887},{"$f":"IF($F102,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!AE$3))","v":14171.336577072374},{"$f":"IF($F102,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!AF$3))","v":14454.76330861383},{"$f":"IF($F102,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!AG$3))","v":14743.858574786114},{"$f":"IF($F102,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!AH$3))","v":15038.735746281844},{"$f":"IF($F102,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!AI$3))","v":15339.51046120749},{"$f":"IF($F102,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!AJ$3))","v":15646.300670431645},{"$f":"IF($F102,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!AK$3))","v":15959.226683840285},{"$f":"IF($F102,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!AL$3))","v":16278.411217517099},{"$f":"IF($F102,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!AM$3))","v":16603.97944186745},{"$f":"IF($F102,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!AN$3))","v":16936.059030704808},{"$f":"IF($F102,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!AO$3))","v":17274.780211318917},{"$f":"IF($F102,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!AP$3))","v":13182.441103703428},{"$f":"IF($F102,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F102,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F102,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F102,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F102,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F102,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
[null,"Net Generation",null,null,null,false,null,{"$f":"IF($F104,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F104,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F104,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!J$3))","v":316893.5817578861},{"$f":"IF($F104,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!K$3))","v":1256273.6747887481},{"$f":"IF($F104,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!L$3))","v":1258172.1982344375},{"$f":"IF($F104,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!M$3))","v":1253194.1794921269},{"$f":"IF($F104,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!N$3))","v":1235346.4764882307},{"$f":"IF($F104,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!O$3))","v":1185460.738134491},{"$f":"IF($F104,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!P$3))","v":1187252.2466652028},{"$f":"IF($F104,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!Q$3))","v":1182554.8261181237},{"$f":"IF($F104,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!R$3))","v":1181104.54241831},{"$f":"IF($F104,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!S$3))","v":1152637.6795548475},{"$f":"IF($F104,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!T$3))","v":1048353.3776476877},{"$f":"IF($F104,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!U$3))","v":1082667.0630850277},{"$f":"IF($F104,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!V$3))","v":1081339.2816078076},{"$f":"IF($F104,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!W$3))","v":1080013.1285200631},{"$f":"IF($F104,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!X$3))","v":1081645.2810416799},{"$f":"IF($F104,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!Y$3))","v":1077365.699527231},{"$f":"IF($F104,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!Z$3))","v":1076044.4196353792},{"$f":"IF($F104,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!AA$3))","v":1074724.7601594671},{"$f":"IF($F104,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!AB$3))","v":1076348.9207192026},{"$f":"IF($F104,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!AC$3))","v":1082894.3696178789},{"$f":"IF($F104,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!AD$3))","v":1113606.5037414653},{"$f":"IF($F104,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!AE$3))","v":1086087.4332589137},{"$f":"IF($F104,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!AF$3))","v":1129017.4002407286},{"$f":"IF($F104,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!AG$3))","v":1124550.3886610102},{"$f":"IF($F104,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!AH$3))","v":1123171.2415278091},{"$f":"IF($F104,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!AI$3))","v":1121793.7857788573},{"$f":"IF($F104,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!AJ$3))","v":1123489.0786487712},{"$f":"IF($F104,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!AK$3))","v":1119043.9401390001},{"$f":"IF($F104,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!AL$3))","v":1117671.5461071008},{"$f":"IF($F104,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!AM$3))","v":1116300.8351774558},{"$f":"IF($F104,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!AN$3))","v":1117987.8269138569},{"$f":"IF($F104,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!AO$3))","v":1113564.4543708439},{"$f":"IF($F104,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!AP$3))","v":806948.96594788798},{"$f":"IF($F104,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F104,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F104,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F104,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F104,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F104,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Variable O&M Cost",null,null,null,false,null,{"$f":"IF($F105,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!H$3))","v":36},{"$f":"IF($F105,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!I$3))","v":48},{"$f":"IF($F105,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!J$3))","v":48.518426801629303},{"$f":"IF($F105,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!K$3))","v":49.488795337661912},{"$f":"IF($F105,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!L$3))","v":50.478571244415164},{"$f":"IF($F105,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!M$3))","v":51.4881426693035},{"$f":"IF($F105,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!N$3))","v":52.517905522689603},{"$f":"IF($F105,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!O$3))","v":53.568263633143438},{"$f":"IF($F105,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!P$3))","v":54.639628905806326},{"$f":"IF($F105,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!Q$3))","v":55.732421483922494},{"$f":"IF($F105,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!R$3))","v":56.84706991360099},{"$f":"IF($F105,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!S$3))","v":57.984011311873033},{"$f":"IF($F105,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!T$3))","v":59.143691538110517},{"$f":"IF($F105,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!U$3))","v":60.326565368872778},{"$f":"IF($F105,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!V$3))","v":61.53309667625026},{"$f":"IF($F105,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!W$3))","v":62.763758609775294},{"$f":"IF($F105,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!X$3))","v":64.019033781970833},{"$f":"IF($F105,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!Y$3))","v":65.299414457610283},{"$f":"IF($F105,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!Z$3))","v":66.60540274676255},{"$f":"IF($F105,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!AA$3))","v":67.937510801697812},{"$f":"IF($F105,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!AB$3))","v":69.296261017731808},{"$f":"IF($F105,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!AC$3))","v":70.682186238086501},{"$f":"IF($F105,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!AD$3))","v":72.095829962848256},{"$f":"IF($F105,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!AE$3))","v":73.537746562105298},{"$f":"IF($F105,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!AF$3))","v":75.008501493347438},{"$f":"IF($F105,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!AG$3))","v":76.508671523214431},{"$f":"IF($F105,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!AH$3))","v":78.038844953678748},{"$f":"IF($F105,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!AI$3))","v":79.599621852752364},{"$f":"IF($F105,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!AJ$3))","v":81.191614289807461},{"$f":"IF($F105,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!AK$3))","v":82.81544657560363},{"$f":"IF($F105,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!AL$3))","v":84.471755507115745},{"$f":"IF($F105,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!AM$3))","v":86.161190617258114},{"$f":"IF($F105,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!AN$3))","v":87.884414429603325},{"$f":"IF($F105,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!AO$3))","v":89.64210271819546},{"$f":"IF($F105,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!AP$3))","v":91.434944772559447},{"$f":"IF($F105,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!AQ$3))","v":93.263643668010687},{"$f":"IF($F105,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!AR$3))","v":95.12891654137097},{"$f":"IF($F105,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!AS$3))","v":16.038774004154252},{"$f":"IF($F105,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F105,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F105,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Total Variable Cost",null,null,null,false,null,{"$f":"IF($F106,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F106,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F106,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!J$3))","v":1290.7950000441051},{"$f":"IF($F106,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!K$3))","v":5181.1678299956675},{"$f":"IF($F106,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!L$3))","v":5292.6698822450371},{"$f":"IF($F106,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!M$3))","v":5377.2733454008712},{"$f":"IF($F106,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!N$3))","v":5406.1772446651876},{"$f":"IF($F106,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!O$3))","v":5292.139249814305},{"$f":"IF($F106,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!P$3))","v":5406.0294781384127},{"$f":"IF($F106,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!Q$3))","v":5492.4449973279497},{"$f":"IF($F106,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!R$3))","v":5595.4232513295374},{"$f":"IF($F106,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!S$3))","v":5568.8084589678774},{"$f":"IF($F106,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!T$3))","v":5166.5980146895081},{"$f":"IF($F106,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!U$3))","v":5443.0214220998141},{"$f":"IF($F106,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!V$3))","v":5545.0730298653452},{"$f":"IF($F106,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!W$3))","v":5649.0380107080509},{"$f":"IF($F106,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!X$3))","v":5770.6089290986947},{"$f":"IF($F106,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!Y$3))","v":5862.8522601172226},{"$f":"IF($F106,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!Z$3))","v":5972.7753070498457},{"$f":"IF($F106,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!AA$3))","v":6084.7593092497773},{"$f":"IF($F106,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!AB$3))","v":6215.7072292335579},{"$f":"IF($F106,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!AC$3))","v":6379.1767836102035},{"$f":"IF($F106,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!AD$3))","v":6690.8057772046195},{"$f":"IF($F106,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!AE$3))","v":6655.3979876607045},{"$f":"IF($F106,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!AF$3))","v":7057.3034700438502},{"$f":"IF($F106,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!AG$3))","v":7170.1146461405015},{"$f":"IF($F106,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!AH$3))","v":7304.5476514068168},{"$f":"IF($F106,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!AI$3))","v":7441.5011509464948},{"$f":"IF($F106,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!AJ$3))","v":7601.6470248830419},{"$f":"IF($F106,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!AK$3))","v":7723.1595465974206},{"$f":"IF($F106,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!AL$3))","v":7867.9616312557437},{"$f":"IF($F106,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!AM$3))","v":8015.4786208172882},{"$f":"IF($F106,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!AN$3))","v":8187.976857760681},{"$f":"IF($F106,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!AO$3))","v":8318.8618768188753},{"$f":"IF($F106,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!AP$3))","v":6133.7059757752058},{"$f":"IF($F106,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F106,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F106,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F106,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F106,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F106,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
[null,null,"Total Operating Expense",null,null,false,null,{"$f":"IF($F108,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F108,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F108,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!J$3))","v":10865.605102659287},{"$f":"IF($F108,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!K$3))","v":44199.297002346764},{"$f":"IF($F108,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!L$3))","v":44573.347948276627},{"$f":"IF($F108,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!M$3))","v":44762.807343756424},{"$f":"IF($F108,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!N$3))","v":44597.253244964493},{"$f":"IF($F108,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!O$3))","v":43537.613403944357},{"$f":"IF($F108,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!P$3))","v":43925.978521179117},{"$f":"IF($F108,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!Q$3))","v":44138.030053187853},{"$f":"IF($F108,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!R$3))","v":44447.344027432977},{"$f":"IF($F108,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!S$3))","v":43992.395542371924},{"$f":"IF($F108,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!T$3))","v":41300.386023299186},{"$f":"IF($F108,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!U$3))","v":42480.294123992164},{"$f":"IF($F108,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!V$3))","v":42807.14460114856},{"$f":"IF($F108,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!W$3))","v":43140.560963216929},{"$f":"IF($F108,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!X$3))","v":43565.894871375946},{"$f":"IF($F108,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!Y$3))","v":43827.609381632268},{"$f":"IF($F108,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!Z$3))","v":44181.506839245289},{"$f":"IF($F108,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!AA$3))","v":44542.501084906966},{"$f":"IF($F108,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!AB$3))","v":44997.077459339824},{"$f":"IF($F108,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!AC$3))","v":45606.008182599777},{"$f":"IF($F108,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!AD$3))","v":46940.511562207044},{"$f":"IF($F108,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!AE$3))","v":46472.740456092273},{"$f":"IF($F108,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!AF$3))","v":48012.387934270759},{"$f":"IF($F108,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!AG$3))","v":48333.86282805349},{"$f":"IF($F108,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!AH$3))","v":48755.157402169869},{"$f":"IF($F108,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!AI$3))","v":49184.872445865149},{"$f":"IF($F108,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!AJ$3))","v":49716.123463668977},{"$f":"IF($F108,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!AK$3))","v":50070.228015284665},{"$f":"IF($F108,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!AL$3))","v":50526.208754050684},{"$f":"IF($F108,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!AM$3))","v":50991.290517319168},{"$f":"IF($F108,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!AN$3))","v":51560.105262519413},{"$f":"IF($F108,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!AO$3))","v":51949.474925315124},{"$f":"IF($F108,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!AP$3))","v":38327.934285237468},{"$f":"IF($F108,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F108,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F108,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F108,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F108,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F108,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
[null,null,"EBITDA",null,null,false,null,{"$f":"IF($F110,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F110,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F110,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!J$3))","v":1498.6360369898189},{"$f":"IF($F110,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!K$3))","v":5339.1196959867593},{"$f":"IF($F110,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!L$3))","v":5278.1230089723904},{"$f":"IF($F110,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!M$3))","v":9763.5599333347818},{"$f":"IF($F110,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!N$3))","v":23316.546116028403},{"$f":"IF($F110,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!O$3))","v":22919.842181158092},{"$f":"IF($F110,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!P$3))","v":23837.866448950022},{"$f":"IF($F110,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!Q$3))","v":24582.912908663704},{"$f":"IF($F110,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!R$3))","v":24189.319659401313},{"$f":"IF($F110,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!S$3))","v":23051.399539673064},{"$f":"IF($F110,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!T$3))","v":19860.068532401259},{"$f":"IF($F110,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!U$3))","v":20682.00508025417},{"$f":"IF($F110,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!V$3))","v":20277.692441551015},{"$f":"IF($F110,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!W$3))","v":19866.90891743001},{"$f":"IF($F110,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!X$3))","v":19536.794037753836},{"$f":"IF($F110,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!Y$3))","v":19025.410707505565},{"$f":"IF($F110,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!Z$3))","v":18594.43038785009},{"$f":"IF($F110,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!AA$3))","v":18156.447814467647},{"$f":"IF($F110,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!AB$3))","v":17796.624221132082},{"$f":"IF($F110,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!AC$3))","v":17542.541792601198},{"$f":"IF($F110,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!AD$3))","v":17919.702851381233},{"$f":"IF($F110,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!AE$3))","v":16784.670089195941},{"$f":"IF($F110,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!AF$3))","v":17745.409286071575},{"$f":"IF($F110,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!AG$3))","v":17163.760508717671},{"$f":"IF($F110,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!AH$3))","v":16662.139734577533},{"$f":"IF($F110,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!AI$3))","v":16152.197002805657},{"$f":"IF($F110,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!AJ$3))","v":15719.685583474915},{"$f":"IF($F110,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!AK$3))","v":15106.681109962949},{"$f":"IF($F110,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!AL$3))","v":14570.767494664815},{"$f":"IF($F110,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!AM$3))","v":14025.850884439958},{"$f":"IF($F110,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!AN$3))","v":13555.292251582181},{"$f":"IF($F110,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!AO$3))","v":12908.290390512608},{"$f":"IF($F110,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!AP$3))","v":8671.5065193524715},{"$f":"IF($F110,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F110,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F110,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F110,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F110,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F110,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
[null,null,"Pre-tax CF",null,null,false,null,{"$f":"IF($F112,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!H$3))","v":-116065.57160446374},{"$f":"IF($F112,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!I$3))","v":-136202.59308684256},{"$f":"IF($F112,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!J$3))","v":-1233.1992717038515},{"$f":"IF($F112,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!K$3))","v":5339.1196959867593},{"$f":"IF($F112,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!L$3))","v":5278.1230089723904},{"$f":"IF($F112,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!M$3))","v":9763.5599333347818},{"$f":"IF($F112,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!N$3))","v":23316.546116028403},{"$f":"IF($F112,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!O$3))","v":22919.842181158092},{"$f":"IF($F112,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!P$3))","v":23837.866448950022},{"$f":"IF($F112,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!Q$3))","v":24582.912908663704},{"$f":"IF($F112,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!R$3))","v":24189.319659401313},{"$f":"IF($F112,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!S$3))","v":23051.399539673064},{"$f":"IF($F112,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!T$3))","v":19860.068532401259},{"$f":"IF($F112,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!U$3))","v":20682.00508025417},{"$f":"IF($F112,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!V$3))","v":20277.692441551015},{"$f":"IF($F112,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!W$3))","v":19866.90891743001},{"$f":"IF($F112,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!X$3))","v":19536.794037753836},{"$f":"IF($F112,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!Y$3))","v":19025.410707505565},{"$f":"IF($F112,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!Z$3))","v":18594.43038785009},{"$f":"IF($F112,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!AA$3))","v":18156.447814467647},{"$f":"IF($F112,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!AB$3))","v":17796.624221132082},{"$f":"IF($F112,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!AC$3))","v":17542.541792601198},{"$f":"IF($F112,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!AD$3))","v":17919.702851381233},{"$f":"IF($F112,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!AE$3))","v":16784.670089195941},{"$f":"IF($F112,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!AF$3))","v":17745.409286071575},{"$f":"IF($F112,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!AG$3))","v":17163.760508717671},{"$f":"IF($F112,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!AH$3))","v":16662.139734577533},{"$f":"IF($F112,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!AI$3))","v":16152.197002805657},{"$f":"IF($F112,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!AJ$3))","v":15719.685583474915},{"$f":"IF($F112,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!AK$3))","v":15106.681109962949},{"$f":"IF($F112,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!AL$3))","v":14570.767494664815},{"$f":"IF($F112,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!AM$3))","v":14025.850884439958},{"$f":"IF($F112,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!AN$3))","v":13555.292251582181},{"$f":"IF($F112,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!AO$3))","v":12908.290390512608},{"$f":"IF($F112,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!AP$3))","v":8671.5065193524715},{"$f":"IF($F112,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"IRR ",null,null,false,{"$f":"IRR(112:112)","v":5.0928226679451072E-2}]
[null,null,"XIRR",null,null,false]
[]
["Operating Taxes",null,null,null,null,false,null,{"$f":"IF($F116,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Plant Balance",null,null,null,false,null,{"$f":"IF($F117,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Beginning Plant Balance",null,null,true,null,{"$f":"IF($F118,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!H$3))","v":95939.669031316298},{"$f":"IF($F118,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!I$3))","v":250442.38400176831},{"$f":"IF($F118,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!J$3))","v":255000.00000000003},{"$f":"IF($F118,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!K$3))","v":255000.00000000003},{"$f":"IF($F118,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!L$3))","v":255000.00000000003},{"$f":"IF($F118,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!M$3))","v":255000.00000000003},{"$f":"IF($F118,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!N$3))","v":255000.00000000003},{"$f":"IF($F118,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!O$3))","v":255000.00000000003},{"$f":"IF($F118,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!P$3))","v":255000.00000000003},{"$f":"IF($F118,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!Q$3))","v":255000.00000000003},{"$f":"IF($F118,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!R$3))","v":255000.00000000003},{"$f":"IF($F118,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!S$3))","v":255000.00000000003},{"$f":"IF($F118,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!T$3))","v":255000.00000000003},{"$f":"IF($F118,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!U$3))","v":255000.00000000003},{"$f":"IF($F118,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!V$3))","v":255000.00000000003},{"$f":"IF($F118,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!W$3))","v":255000.00000000003},{"$f":"IF($F118,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!X$3))","v":255000.00000000003},{"$f":"IF($F118,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!Y$3))","v":255000.00000000003},{"$f":"IF($F118,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!Z$3))","v":255000.00000000003},{"$f":"IF($F118,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!AA$3))","v":255000.00000000003},{"$f":"IF($F118,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!AB$3))","v":255000.00000000003},{"$f":"IF($F118,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!AC$3))","v":255000.00000000003},{"$f":"IF($F118,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!AD$3))","v":255000.00000000003},{"$f":"IF($F118,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!AE$3))","v":255000.00000000003},{"$f":"IF($F118,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!AF$3))","v":255000.00000000003},{"$f":"IF($F118,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!AG$3))","v":255000.00000000003},{"$f":"IF($F118,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!AH$3))","v":255000.00000000003},{"$f":"IF($F118,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!AI$3))","v":255000.00000000003},{"$f":"IF($F118,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!AJ$3))","v":255000.00000000003},{"$f":"IF($F118,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!AK$3))","v":255000.00000000003},{"$f":"IF($F118,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!AL$3))","v":255000.00000000003},{"$f":"IF($F118,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!AM$3))","v":255000.00000000003},{"$f":"IF($F118,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!AN$3))","v":255000.00000000003},{"$f":"IF($F118,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!AO$3))","v":255000.00000000003},{"$f":"IF($F118,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!AP$3))","v":255000.00000000003},{"$f":"IF($F118,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!AQ$3))","v":255000.00000000003},{"$f":"IF($F118,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!AR$3))","v":255000.00000000003},{"$f":"IF($F118,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Add CAPEX",null,null,false,null,{"$f":"IF($F119,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!H$3))","v":116065.57160446374},{"$f":"IF($F119,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!I$3))","v":136202.59308684256},{"$f":"IF($F119,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!J$3))","v":2731.8353086936704},{"$f":"IF($F119,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F119,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F119,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F119,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F119,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F119,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F119,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F119,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F119,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F119,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F119,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F119,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F119,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F119,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F119,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F119,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F119,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F119,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F119,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F119,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F119,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F119,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F119,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F119,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F119,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F119,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F119,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F119,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F119,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F119,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F119,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F119,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F119,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F119,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F119,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F119,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F119,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F119,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Closing Balance",null,null,true,null,{"$f":"IF($F120,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!H$3))","v":116065.57160446374},{"$f":"IF($F120,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!I$3))","v":252268.16469130636},{"$f":"IF($F120,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!J$3))","v":255000.00000000003},{"$f":"IF($F120,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!K$3))","v":255000.00000000003},{"$f":"IF($F120,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!L$3))","v":255000.00000000003},{"$f":"IF($F120,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!M$3))","v":255000.00000000003},{"$f":"IF($F120,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!N$3))","v":255000.00000000003},{"$f":"IF($F120,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!O$3))","v":255000.00000000003},{"$f":"IF($F120,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!P$3))","v":255000.00000000003},{"$f":"IF($F120,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!Q$3))","v":255000.00000000003},{"$f":"IF($F120,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!R$3))","v":255000.00000000003},{"$f":"IF($F120,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!S$3))","v":255000.00000000003},{"$f":"IF($F120,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!T$3))","v":255000.00000000003},{"$f":"IF($F120,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!U$3))","v":255000.00000000003},{"$f":"IF($F120,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!V$3))","v":255000.00000000003},{"$f":"IF($F120,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!W$3))","v":255000.00000000003},{"$f":"IF($F120,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!X$3))","v":255000.00000000003},{"$f":"IF($F120,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!Y$3))","v":255000.00000000003},{"$f":"IF($F120,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!Z$3))","v":255000.00000000003},{"$f":"IF($F120,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!AA$3))","v":255000.00000000003},{"$f":"IF($F120,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!AB$3))","v":255000.00000000003},{"$f":"IF($F120,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!AC$3))","v":255000.00000000003},{"$f":"IF($F120,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!AD$3))","v":255000.00000000003},{"$f":"IF($F120,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!AE$3))","v":255000.00000000003},{"$f":"IF($F120,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!AF$3))","v":255000.00000000003},{"$f":"IF($F120,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!AG$3))","v":255000.00000000003},{"$f":"IF($F120,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!AH$3))","v":255000.00000000003},{"$f":"IF($F120,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!AI$3))","v":255000.00000000003},{"$f":"IF($F120,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!AJ$3))","v":255000.00000000003},{"$f":"IF($F120,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!AK$3))","v":255000.00000000003},{"$f":"IF($F120,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!AL$3))","v":255000.00000000003},{"$f":"IF($F120,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!AM$3))","v":255000.00000000003},{"$f":"IF($F120,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!AN$3))","v":255000.00000000003},{"$f":"IF($F120,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!AO$3))","v":255000.00000000003},{"$f":"IF($F120,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!AP$3))","v":255000.00000000003},{"$f":"IF($F120,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!AQ$3))","v":255000.00000000003},{"$f":"IF($F120,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!AR$3))","v":255000.00000000003},{"$f":"IF($F120,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F120,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F120,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F120,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
[null,null,"Tax Depreciation Rate",null,null,false,null,{"$f":"IF($F122,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!J$3))","v":2.5000000000000001E-2},{"$f":"IF($F122,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!K$3))","v":9.7500000000000017E-2},{"$f":"IF($F122,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!L$3))","v":8.7750000000000022E-2},{"$f":"IF($F122,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!M$3))","v":7.8975000000000004E-2},{"$f":"IF($F122,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!N$3))","v":7.1077500000000002E-2},{"$f":"IF($F122,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!O$3))","v":6.3969750000000006E-2},{"$f":"IF($F122,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!P$3))","v":5.9049000000000011E-2},{"$f":"IF($F122,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!Q$3))","v":5.9049000000000011E-2},{"$f":"IF($F122,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!R$3))","v":5.9049000000000011E-2},{"$f":"IF($F122,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!S$3))","v":5.9049000000000011E-2},{"$f":"IF($F122,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!T$3))","v":5.9049000000000011E-2},{"$f":"IF($F122,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!U$3))","v":5.9049000000000011E-2},{"$f":"IF($F122,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!V$3))","v":5.9049000000000011E-2},{"$f":"IF($F122,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!W$3))","v":5.9049000000000011E-2},{"$f":"IF($F122,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!X$3))","v":5.9049000000000011E-2},{"$f":"IF($F122,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!Y$3))","v":4.4286750000000007E-2},{"$f":"IF($F122,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Depreciation Expense",null,null,false,null,{"$f":"IF($F123,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F123,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F123,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!J$3))","v":6375},{"$f":"IF($F123,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!K$3))","v":24862.5},{"$f":"IF($F123,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!L$3))","v":22376.250000000004},{"$f":"IF($F123,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!M$3))","v":20138.625000000004},{"$f":"IF($F123,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!N$3))","v":18124.762500000004},{"$f":"IF($F123,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!O$3))","v":16312.286250000001},{"$f":"IF($F123,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!P$3))","v":15057.495000000003},{"$f":"IF($F123,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!Q$3))","v":15057.495000000003},{"$f":"IF($F123,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!R$3))","v":15057.495000000003},{"$f":"IF($F123,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!S$3))","v":15057.495000000003},{"$f":"IF($F123,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!T$3))","v":15057.495000000003},{"$f":"IF($F123,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!U$3))","v":15057.495000000003},{"$f":"IF($F123,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!V$3))","v":15057.495000000003},{"$f":"IF($F123,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!W$3))","v":15057.495000000003},{"$f":"IF($F123,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!X$3))","v":15057.495000000003},{"$f":"IF($F123,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!Y$3))","v":11293.121250000002},{"$f":"IF($F123,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F123,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F123,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F123,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F123,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F123,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F123,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F123,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F123,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F123,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F123,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F123,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F123,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F123,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F123,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F123,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F123,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F123,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F123,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F123,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F123,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F123,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F123,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
[null,null,"Accumulated Depreciation",null,null,true,null,{"$f":"IF($F125,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F125,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F125,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!J$3))","v":6375},{"$f":"IF($F125,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!K$3))","v":31237.5},{"$f":"IF($F125,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!L$3))","v":53613.75},{"$f":"IF($F125,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!M$3))","v":73752.375},{"$f":"IF($F125,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!N$3))","v":91877.137499999983},{"$f":"IF($F125,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!O$3))","v":108189.42374999991},{"$f":"IF($F125,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!P$3))","v":123246.91874999985},{"$f":"IF($F125,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!Q$3))","v":138304.41374999986},{"$f":"IF($F125,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!R$3))","v":153361.90874999997},{"$f":"IF($F125,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!S$3))","v":168419.40375000008},{"$f":"IF($F125,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!T$3))","v":183476.8987500002},{"$f":"IF($F125,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!U$3))","v":198534.39375000031},{"$f":"IF($F125,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!V$3))","v":213591.88875000042},{"$f":"IF($F125,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!W$3))","v":228649.38375000053},{"$f":"IF($F125,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!X$3))","v":243706.87875000064},{"$f":"IF($F125,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!Y$3))","v":255000.00000000073},{"$f":"IF($F125,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!Z$3))","v":255000.00000000073},{"$f":"IF($F125,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!AA$3))","v":255000.00000000073},{"$f":"IF($F125,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!AB$3))","v":255000.00000000073},{"$f":"IF($F125,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!AC$3))","v":255000.00000000073},{"$f":"IF($F125,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!AD$3))","v":255000.00000000073},{"$f":"IF($F125,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!AE$3))","v":255000.00000000073},{"$f":"IF($F125,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!AF$3))","v":255000.00000000073},{"$f":"IF($F125,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!AG$3))","v":255000.00000000073},{"$f":"IF($F125,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!AH$3))","v":255000.00000000073},{"$f":"IF($F125,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!AI$3))","v":255000.00000000073},{"$f":"IF($F125,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!AJ$3))","v":255000.00000000073},{"$f":"IF($F125,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!AK$3))","v":255000.00000000073},{"$f":"IF($F125,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!AL$3))","v":255000.00000000073},{"$f":"IF($F125,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!AM$3))","v":255000.00000000073},{"$f":"IF($F125,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!AN$3))","v":255000.00000000073},{"$f":"IF($F125,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!AO$3))","v":255000.00000000073},{"$f":"IF($F125,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!AP$3))","v":255000.00000000073},{"$f":"IF($F125,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!AQ$3))","v":255000.00000000073},{"$f":"IF($F125,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!AR$3))","v":255000.00000000073},{"$f":"IF($F125,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F125,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F125,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F125,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
[null,null,"EBIT",null,null,false,null,{"$f":"IF($F127,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F127,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F127,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!J$3))","v":-4876.3639630101807},{"$f":"IF($F127,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!K$3))","v":-19523.380304013244},{"$f":"IF($F127,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!L$3))","v":-17098.126991027617},{"$f":"IF($F127,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!M$3))","v":-10375.065066665225},{"$f":"IF($F127,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!N$3))","v":5191.7836160284005},{"$f":"IF($F127,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!O$3))","v":6607.5559311580901},{"$f":"IF($F127,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!P$3))","v":8780.3714489500144},{"$f":"IF($F127,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!Q$3))","v":9525.4179086636996},{"$f":"IF($F127,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!R$3))","v":9131.824659401309},{"$f":"IF($F127,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!S$3))","v":7993.9045396730617},{"$f":"IF($F127,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!T$3))","v":4802.5735324012549},{"$f":"IF($F127,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!U$3))","v":5624.5100802541656},{"$f":"IF($F127,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!V$3))","v":5220.1974415510131},{"$f":"IF($F127,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!W$3))","v":4809.4139174300071},{"$f":"IF($F127,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!X$3))","v":4479.2990377538299},{"$f":"IF($F127,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!Y$3))","v":7732.2894575055643},{"$f":"IF($F127,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!Z$3))","v":18594.43038785009},{"$f":"IF($F127,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!AA$3))","v":18156.447814467647},{"$f":"IF($F127,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!AB$3))","v":17796.624221132082},{"$f":"IF($F127,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!AC$3))","v":17542.541792601198},{"$f":"IF($F127,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!AD$3))","v":17919.702851381233},{"$f":"IF($F127,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!AE$3))","v":16784.670089195941},{"$f":"IF($F127,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!AF$3))","v":17745.409286071575},{"$f":"IF($F127,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!AG$3))","v":17163.760508717671},{"$f":"IF($F127,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!AH$3))","v":16662.139734577533},{"$f":"IF($F127,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!AI$3))","v":16152.197002805657},{"$f":"IF($F127,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!AJ$3))","v":15719.685583474915},{"$f":"IF($F127,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!AK$3))","v":15106.681109962949},{"$f":"IF($F127,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!AL$3))","v":14570.767494664815},{"$f":"IF($F127,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!AM$3))","v":14025.850884439958},{"$f":"IF($F127,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!AN$3))","v":13555.292251582181},{"$f":"IF($F127,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!AO$3))","v":12908.290390512608},{"$f":"IF($F127,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!AP$3))","v":8671.5065193524715},{"$f":"IF($F127,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F127,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F127,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F127,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F127,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F127,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Taxes on EBIT",null,null,false,null,{"$f":"IF($F128,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F128,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F128,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!J$3))","v":-1960.298313130093},{"$f":"IF($F128,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!K$3))","v":-7848.3988822133233},{"$f":"IF($F128,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!L$3))","v":-6873.4470503931016},{"$f":"IF($F128,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!M$3))","v":-4170.7761567994203},{"$f":"IF($F128,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!N$3))","v":2087.0970136434171},{"$f":"IF($F128,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!O$3))","v":2656.2374843255525},{"$f":"IF($F128,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!P$3))","v":3529.7093224779055},{"$f":"IF($F128,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!Q$3))","v":3829.2179992828069},{"$f":"IF($F128,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!R$3))","v":3670.9935130793265},{"$f":"IF($F128,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!S$3))","v":3213.5496249485705},{"$f":"IF($F128,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!T$3))","v":1930.6345600253048},{"$f":"IF($F128,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!U$3))","v":2261.0530522621743},{"$f":"IF($F128,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!V$3))","v":2098.5193715035075},{"$f":"IF($F128,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!W$3))","v":1933.3843948068627},{"$f":"IF($F128,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!X$3))","v":1800.6782131770401},{"$f":"IF($F128,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!Y$3))","v":3108.3803619172368},{"$f":"IF($F128,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!Z$3))","v":7474.9610159157373},{"$f":"IF($F128,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!AA$3))","v":7298.8920214159953},{"$f":"IF($F128,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!AB$3))","v":7154.242936895097},{"$f":"IF($F128,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!AC$3))","v":7052.1018006256818},{"$f":"IF($F128,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!AD$3))","v":7203.7205462552583},{"$f":"IF($F128,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!AE$3))","v":6747.4373758567681},{"$f":"IF($F128,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!AF$3))","v":7133.6545330007757},{"$f":"IF($F128,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!AG$3))","v":6899.8317245045046},{"$f":"IF($F128,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!AH$3))","v":6698.1801733001694},{"$f":"IF($F128,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!AI$3))","v":6493.1831951278737},{"$f":"IF($F128,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!AJ$3))","v":6319.3136045569154},{"$f":"IF($F128,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!AK$3))","v":6072.8858062051058},{"$f":"IF($F128,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!AL$3))","v":5857.4485328552573},{"$f":"IF($F128,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!AM$3))","v":5638.3920555448658},{"$f":"IF($F128,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!AN$3))","v":5449.2274851360362},{"$f":"IF($F128,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!AO$3))","v":5189.1327369860683},{"$f":"IF($F128,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!AP$3))","v":3485.9456207796943},{"$f":"IF($F128,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F128,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F128,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F128,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F128,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F128,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
[null,null,"Net Operating Loss Carry Forward",null,null,false,null,{"$f":"IF($F130,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,null,"Opening Balance",null,true,null,{"$f":"IF($F131,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!J$3))","v":3238.9267934411751},{"$f":"IF($F131,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!K$3))","v":22900.786216840217},{"$f":"IF($F131,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!L$3))","v":40187.538242568495},{"$f":"IF($F131,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!M$3))","v":52268.03423865659},{"$f":"IF($F131,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!N$3))","v":47166.816513016856},{"$f":"IF($F131,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!O$3))","v":40767.441875787095},{"$f":"IF($F131,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!P$3))","v":32057.097669116833},{"$f":"IF($F131,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!Q$3))","v":22602.997522231813},{"$f":"IF($F131,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!R$3))","v":13437.854381635609},{"$f":"IF($F131,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!S$3))","v":5161.486842185046},{"$f":"IF($F131,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!T$3))","v":378.07614210953443},{"$f":"IF($F131,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,null,"Add Carry Forward Created from Tax Loss",null,false,null,{"$f":"IF($F132,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!J$3))","v":4876.3639630101807},{"$f":"IF($F132,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!K$3))","v":19523.380304013244},{"$f":"IF($F132,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!L$3))","v":17098.126991027617},{"$f":"IF($F132,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!M$3))","v":11478.519561022498},{"$f":"IF($F132,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!T$3))","v":439.79278179525681},{"$f":"IF($F132,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,null,"Less Use of Carry Forward When Positive Income",null,false,null,{"$f":"IF($F133,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!M$3))","v":1103.4544943572735},{"$f":"IF($F133,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!N$3))","v":5191.7836160284005},{"$f":"IF($F133,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!O$3))","v":6607.5559311580901},{"$f":"IF($F133,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!P$3))","v":8780.3714489500144},{"$f":"IF($F133,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!Q$3))","v":9525.4179086636996},{"$f":"IF($F133,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!R$3))","v":9131.824659401309},{"$f":"IF($F133,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!S$3))","v":7993.9045396730617},{"$f":"IF($F133,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!T$3))","v":5081.8710026369536},{"$f":"IF($F133,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,null,"Closing Balance",null,true,null,{"$f":"IF($F134,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F134,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F134,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!J$3))","v":4876.3639630101807},{"$f":"IF($F134,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!K$3))","v":24399.744267023423},{"$f":"IF($F134,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!L$3))","v":41497.87125805104},{"$f":"IF($F134,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!M$3))","v":51872.936324716255},{"$f":"IF($F134,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!N$3))","v":46681.152708687849},{"$f":"IF($F134,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!O$3))","v":40073.596777529769},{"$f":"IF($F134,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!P$3))","v":31293.225328579767},{"$f":"IF($F134,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!Q$3))","v":21767.807419916066},{"$f":"IF($F134,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!R$3))","v":12635.982760514758},{"$f":"IF($F134,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!S$3))","v":4642.0782208416958},{"$f":"IF($F134,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F134,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F134,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F134,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F134,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F134,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F134,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F134,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F134,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F134,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F134,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F134,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F134,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F134,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F134,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F134,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F134,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F134,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F134,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F134,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F134,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F134,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F134,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F134,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F134,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F134,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F134,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F134,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F134,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
[null,null,"EBIT Adjusted for Net Operating Loss",null,null,false,null,{"$f":"IF($F136,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!T$3))","v":160.49531155955947},{"$f":"IF($F136,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!U$3))","v":5624.5100802541656},{"$f":"IF($F136,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!V$3))","v":5220.1974415510131},{"$f":"IF($F136,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!W$3))","v":4809.4139174300071},{"$f":"IF($F136,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!X$3))","v":4479.2990377538299},{"$f":"IF($F136,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!Y$3))","v":7732.2894575055643},{"$f":"IF($F136,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!Z$3))","v":18594.43038785009},{"$f":"IF($F136,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!AA$3))","v":18156.447814467647},{"$f":"IF($F136,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!AB$3))","v":17796.624221132082},{"$f":"IF($F136,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!AC$3))","v":17542.541792601198},{"$f":"IF($F136,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!AD$3))","v":17919.702851381233},{"$f":"IF($F136,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!AE$3))","v":16784.670089195941},{"$f":"IF($F136,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!AF$3))","v":17745.409286071575},{"$f":"IF($F136,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!AG$3))","v":17163.760508717671},{"$f":"IF($F136,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!AH$3))","v":16662.139734577533},{"$f":"IF($F136,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!AI$3))","v":16152.197002805657},{"$f":"IF($F136,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!AJ$3))","v":15719.685583474915},{"$f":"IF($F136,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!AK$3))","v":15106.681109962949},{"$f":"IF($F136,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!AL$3))","v":14570.767494664815},{"$f":"IF($F136,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!AM$3))","v":14025.850884439958},{"$f":"IF($F136,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!AN$3))","v":13555.292251582181},{"$f":"IF($F136,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!AO$3))","v":12908.290390512608},{"$f":"IF($F136,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!AP$3))","v":8671.5065193524715},{"$f":"IF($F136,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Taxes Adjusted for Net Operating Loss",null,null,false,null,{"$f":"IF($F137,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F137,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F137,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F137,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F137,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F137,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F137,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F137,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F137,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F137,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F137,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F137,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F137,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!T$3))","v":64.519115246942917},{"$f":"IF($F137,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!U$3))","v":2261.0530522621743},{"$f":"IF($F137,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!V$3))","v":2098.5193715035075},{"$f":"IF($F137,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!W$3))","v":1933.3843948068627},{"$f":"IF($F137,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!X$3))","v":1800.6782131770401},{"$f":"IF($F137,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!Y$3))","v":3108.3803619172368},{"$f":"IF($F137,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!Z$3))","v":7474.9610159157373},{"$f":"IF($F137,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!AA$3))","v":7298.8920214159953},{"$f":"IF($F137,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!AB$3))","v":7154.242936895097},{"$f":"IF($F137,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!AC$3))","v":7052.1018006256818},{"$f":"IF($F137,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!AD$3))","v":7203.7205462552583},{"$f":"IF($F137,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!AE$3))","v":6747.4373758567681},{"$f":"IF($F137,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!AF$3))","v":7133.6545330007757},{"$f":"IF($F137,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!AG$3))","v":6899.8317245045046},{"$f":"IF($F137,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!AH$3))","v":6698.1801733001694},{"$f":"IF($F137,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!AI$3))","v":6493.1831951278737},{"$f":"IF($F137,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!AJ$3))","v":6319.3136045569154},{"$f":"IF($F137,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!AK$3))","v":6072.8858062051058},{"$f":"IF($F137,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!AL$3))","v":5857.4485328552573},{"$f":"IF($F137,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!AM$3))","v":5638.3920555448658},{"$f":"IF($F137,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!AN$3))","v":5449.2274851360362},{"$f":"IF($F137,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!AO$3))","v":5189.1327369860683},{"$f":"IF($F137,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!AP$3))","v":3485.9456207796943},{"$f":"IF($F137,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F137,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F137,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F137,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F137,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F137,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
[null,null,"After Tax Free Cash Flow",null,null,false,null,{"$f":"IF($F139,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!H$3))","v":-116065.57160446374},{"$f":"IF($F139,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!I$3))","v":-136202.59308684256},{"$f":"IF($F139,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!J$3))","v":-1233.1992717038515},{"$f":"IF($F139,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!K$3))","v":5339.1196959867593},{"$f":"IF($F139,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!L$3))","v":5278.1230089723904},{"$f":"IF($F139,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!M$3))","v":9763.5599333347818},{"$f":"IF($F139,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!N$3))","v":23316.546116028403},{"$f":"IF($F139,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!O$3))","v":22919.842181158092},{"$f":"IF($F139,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!P$3))","v":23837.866448950022},{"$f":"IF($F139,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!Q$3))","v":24582.912908663704},{"$f":"IF($F139,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!R$3))","v":24189.319659401313},{"$f":"IF($F139,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!S$3))","v":23051.399539673064},{"$f":"IF($F139,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!T$3))","v":19795.549417154318},{"$f":"IF($F139,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!U$3))","v":18420.952027991996},{"$f":"IF($F139,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!V$3))","v":18179.173070047505},{"$f":"IF($F139,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!W$3))","v":17933.524522623142},{"$f":"IF($F139,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!X$3))","v":17736.115824576791},{"$f":"IF($F139,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!Y$3))","v":15917.030345588328},{"$f":"IF($F139,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!Z$3))","v":11119.469371934354},{"$f":"IF($F139,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!AA$3))","v":10857.555793051652},{"$f":"IF($F139,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!AB$3))","v":10642.381284236984},{"$f":"IF($F139,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!AC$3))","v":10490.439991975516},{"$f":"IF($F139,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!AD$3))","v":10715.982305125979},{"$f":"IF($F139,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!AE$3))","v":10037.232713339172},{"$f":"IF($F139,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!AF$3))","v":10611.754753070803},{"$f":"IF($F139,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!AG$3))","v":10263.928784213169},{"$f":"IF($F139,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!AH$3))","v":9963.9595612773628},{"$f":"IF($F139,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!AI$3))","v":9659.0138076777821},{"$f":"IF($F139,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!AJ$3))","v":9400.3719789179995},{"$f":"IF($F139,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!AK$3))","v":9033.7953037578445},{"$f":"IF($F139,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!AL$3))","v":8713.3189618095585},{"$f":"IF($F139,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!AM$3))","v":8387.4588288950963},{"$f":"IF($F139,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!AN$3))","v":8106.064766446143},{"$f":"IF($F139,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!AO$3))","v":7719.1576535265394},{"$f":"IF($F139,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!AP$3))","v":5185.5608985727777},{"$f":"IF($F139,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Post-Tax Project IRR (Unlevered)",null,null,false,null,{"$f":"IF($F140,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F140,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F140,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F140,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F140,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F140,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F140,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F140,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F140,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F140,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F140,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F140,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F140,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F140,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F140,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F140,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F140,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F140,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F140,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F140,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F140,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F140,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F140,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F140,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F140,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F140,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F140,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F140,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F140,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F140,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F140,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F140,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F140,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F140,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F140,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F140,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F140,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F140,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F140,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F140,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F140,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
["Project Financing"]
[null,"Funding Analysis",null,null,null,false,null,{"$f":"IF($F143,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Funding Needs",null,null,false,null,{"$f":"IF($F144,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,null,"Capex",null,false,null,{"$f":"IF($F145,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!H$3))","v":116065.57160446374},{"$f":"IF($F145,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!I$3))","v":136202.59308684256},{"$f":"IF($F145,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!J$3))","v":2731.8353086936704},{"$f":"IF($F145,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,null,"Interest During Construction",null,false,null,{"$f":"IF($F146,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!H$3))","v":407.73086104274603},{"$f":"IF($F146,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!I$3))","v":2762.9472119708817},{"$f":"IF($F146,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!J$3))","v":2617.9903807655901},{"$f":"IF($F146,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,null,"Commitment and Upfront Fees",null,false,null,{"$f":"IF($F147,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!H$3))","v":1050},{"$f":"IF($F147,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,null,"Debt Service Reserve Account",null,false,null,{"$f":"IF($F148,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!J$3))","v":5250},{"$f":"IF($F148,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,null,null,"Total Funding Needs",false,null,{"$f":"IF($F149,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!H$3))","v":117523.30246550649},{"$f":"IF($F149,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!I$3))","v":138965.54029881346},{"$f":"IF($F149,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!J$3))","v":10599.82568945926},{"$f":"IF($F149,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F149,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F149,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F149,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F149,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F149,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F149,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F149,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F149,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F149,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F149,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F149,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F149,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F149,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F149,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F149,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F149,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F149,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F149,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F149,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F149,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F149,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F149,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F149,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F149,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F149,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F149,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F149,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F149,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F149,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F149,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F149,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F149,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F149,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F149,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F149,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F149,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F149,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
[null,null,"Debt Funding",null,null,false,null,{"$f":"IF($F151,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,null,"Percentage of Debt Borrowed",null,false,null,{"$f":"IF($F152,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!H$3))","v":0.4551591043312303},{"$f":"IF($F152,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!I$3))","v":0.53412781602683346},{"$f":"IF($F152,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!J$3))","v":1.071307964193596E-2},{"$f":"IF($F152,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,null,"Debt Funding",null,false,null,{"$f":"IF($F153,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!H$3))","v":31861.137303186122},{"$f":"IF($F153,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!I$3))","v":37388.947121878344},{"$f":"IF($F153,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!J$3))","v":749.91557493551727},{"$f":"IF($F153,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F153,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F153,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F153,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F153,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F153,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F153,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F153,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F153,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F153,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F153,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F153,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F153,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F153,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F153,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F153,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F153,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F153,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F153,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F153,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F153,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F153,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F153,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F153,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F153,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F153,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F153,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F153,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F153,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F153,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F153,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F153,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F153,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F153,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F153,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F153,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F153,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F153,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
[null,null,null,"Equity Funding",null,false,null,{"$f":"IF($F155,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!H$3))","v":85662.16516232038},{"$f":"IF($F155,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!I$3))","v":101576.5931769351},{"$f":"IF($F155,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!J$3))","v":9849.9101145237437},{"$f":"IF($F155,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F155,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F155,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F155,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F155,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F155,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F155,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F155,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F155,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F155,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F155,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F155,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F155,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F155,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F155,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F155,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F155,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F155,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F155,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F155,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F155,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F155,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F155,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F155,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F155,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F155,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F155,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F155,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F155,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F155,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F155,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F155,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F155,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F155,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F155,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F155,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F155,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F155,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
[null,"Repayments",null,null,null,false,null,{"$f":"IF($F157,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Scheduled Repayment",null,null,false,null,{"$f":"IF($F158,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F158,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F158,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F158,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!K$3))","v":7000},{"$f":"IF($F158,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!L$3))","v":7000},{"$f":"IF($F158,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!M$3))","v":7000},{"$f":"IF($F158,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!N$3))","v":7000},{"$f":"IF($F158,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!O$3))","v":7000},{"$f":"IF($F158,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!P$3))","v":7000},{"$f":"IF($F158,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!Q$3))","v":7000},{"$f":"IF($F158,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!R$3))","v":7000},{"$f":"IF($F158,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!S$3))","v":7000},{"$f":"IF($F158,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!T$3))","v":7000},{"$f":"IF($F158,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F158,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F158,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F158,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F158,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F158,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F158,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F158,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F158,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F158,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F158,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F158,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F158,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F158,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F158,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F158,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F158,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F158,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F158,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F158,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F158,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F158,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F158,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F158,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F158,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F158,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F158,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F158,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
["Debt Balance Calculation",null,null,null,null,false,null,{"$f":"IF($F160,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Opening Balance",null,null,null,true,null,{"$f":"IF($F161,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!H$3))","v":26336.379734086826},{"$f":"IF($F161,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!I$3))","v":68748.88972597559},{"$f":"IF($F161,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!J$3))","v":69999.999999999971},{"$f":"IF($F161,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!K$3))","v":62999.999999999971},{"$f":"IF($F161,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!L$3))","v":55999.999999999971},{"$f":"IF($F161,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!M$3))","v":48999.999999999971},{"$f":"IF($F161,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!N$3))","v":38300.191576355268},{"$f":"IF($F161,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!O$3))","v":27071.378552017479},{"$f":"IF($F161,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!P$3))","v":15439.773146011221},{"$f":"IF($F161,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!Q$3))","v":3411.681906426651},{"$f":"IF($F161,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Add Capitalized Interest ",null,null,null,false,null,{"$f":"IF($F162,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Add Debt Draws",null,null,null,false,null,{"$f":"IF($F163,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!H$3))","v":31861.137303186122},{"$f":"IF($F163,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!I$3))","v":37388.947121878344},{"$f":"IF($F163,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!J$3))","v":749.91557493551727},{"$f":"IF($F163,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Less: Scheduled Repayments",null,null,null,false,null,{"$f":"IF($F164,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!K$3))","v":7000},{"$f":"IF($F164,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!L$3))","v":7000},{"$f":"IF($F164,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!M$3))","v":7000},{"$f":"IF($F164,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!N$3))","v":7000},{"$f":"IF($F164,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!O$3))","v":7000},{"$f":"IF($F164,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!P$3))","v":7000},{"$f":"IF($F164,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!Q$3))","v":7000},{"$f":"IF($F164,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!R$3))","v":3411.681906426651},{"$f":"IF($F164,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Less: Prepayment from Sweep",null,null,null,false,null,{"$f":"IF($F165,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!N$3))","v":3699.8084236447021},{"$f":"IF($F165,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!O$3))","v":4228.8130243377873},{"$f":"IF($F165,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!P$3))","v":4631.6054060062597},{"$f":"IF($F165,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!Q$3))","v":5028.0912395845698},{"$f":"IF($F165,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Closing Balance",null,null,null,true,null,{"$f":"IF($F166,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!H$3))","v":31861.137303186122},{"$f":"IF($F166,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!I$3))","v":69250.084425064473},{"$f":"IF($F166,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!J$3))","v":69999.999999999971},{"$f":"IF($F166,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!K$3))","v":62999.999999999971},{"$f":"IF($F166,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!L$3))","v":55999.999999999971},{"$f":"IF($F166,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!M$3))","v":48999.999999999971},{"$f":"IF($F166,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!N$3))","v":38300.191576355268},{"$f":"IF($F166,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!O$3))","v":27071.378552017479},{"$f":"IF($F166,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!P$3))","v":15439.773146011221},{"$f":"IF($F166,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!Q$3))","v":3411.681906426651},{"$f":"IF($F166,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F166,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F166,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F166,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F166,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F166,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F166,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F166,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F166,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F166,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F166,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F166,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F166,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F166,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F166,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F166,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F166,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F166,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F166,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F166,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F166,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F166,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F166,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F166,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F166,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F166,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F166,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F166,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F166,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F166,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F166,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
[null,"Periodic Interest Rate",null,null,null,false,null,{"$f":"IF($F168,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!H$3))","v":3.7499999999999999E-2},{"$f":"IF($F168,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!I$3))","v":4.9999999999999996E-2},{"$f":"IF($F168,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!J$3))","v":4.9999999999999996E-2},{"$f":"IF($F168,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!K$3))","v":4.9999999999999996E-2},{"$f":"IF($F168,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!L$3))","v":4.9999999999999996E-2},{"$f":"IF($F168,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!M$3))","v":4.9999999999999996E-2},{"$f":"IF($F168,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!N$3))","v":4.9999999999999996E-2},{"$f":"IF($F168,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!O$3))","v":4.9999999999999996E-2},{"$f":"IF($F168,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!P$3))","v":4.9999999999999996E-2},{"$f":"IF($F168,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!Q$3))","v":4.9999999999999996E-2},{"$f":"IF($F168,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!R$3))","v":4.9999999999999996E-2},{"$f":"IF($F168,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!S$3))","v":4.9999999999999996E-2},{"$f":"IF($F168,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!T$3))","v":4.9999999999999996E-2},{"$f":"IF($F168,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!U$3))","v":4.9999999999999996E-2},{"$f":"IF($F168,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!V$3))","v":4.9999999999999996E-2},{"$f":"IF($F168,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!W$3))","v":4.9999999999999996E-2},{"$f":"IF($F168,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!X$3))","v":4.9999999999999996E-2},{"$f":"IF($F168,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!Y$3))","v":4.9999999999999996E-2},{"$f":"IF($F168,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!Z$3))","v":4.9999999999999996E-2},{"$f":"IF($F168,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!AA$3))","v":4.9999999999999996E-2},{"$f":"IF($F168,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!AB$3))","v":4.9999999999999996E-2},{"$f":"IF($F168,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!AC$3))","v":4.9999999999999996E-2},{"$f":"IF($F168,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!AD$3))","v":4.9999999999999996E-2},{"$f":"IF($F168,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!AE$3))","v":4.9999999999999996E-2},{"$f":"IF($F168,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!AF$3))","v":4.9999999999999996E-2},{"$f":"IF($F168,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!AG$3))","v":4.9999999999999996E-2},{"$f":"IF($F168,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!AH$3))","v":4.9999999999999996E-2},{"$f":"IF($F168,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!AI$3))","v":4.9999999999999996E-2},{"$f":"IF($F168,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!AJ$3))","v":4.9999999999999996E-2},{"$f":"IF($F168,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!AK$3))","v":4.9999999999999996E-2},{"$f":"IF($F168,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!AL$3))","v":4.9999999999999996E-2},{"$f":"IF($F168,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!AM$3))","v":4.9999999999999996E-2},{"$f":"IF($F168,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!AN$3))","v":4.9999999999999996E-2},{"$f":"IF($F168,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!AO$3))","v":4.9999999999999996E-2},{"$f":"IF($F168,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!AP$3))","v":4.9999999999999996E-2},{"$f":"IF($F168,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!AQ$3))","v":4.9999999999999996E-2},{"$f":"IF($F168,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!AR$3))","v":4.9999999999999996E-2},{"$f":"IF($F168,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!AS$3))","v":8.3333333333333332E-3},{"$f":"IF($F168,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Interest Accrued ",null,null,null,false,null,{"$f":"IF($F169,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!H$3))","v":407.73086104274603},{"$f":"IF($F169,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!I$3))","v":2762.9472119708817},{"$f":"IF($F169,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!J$3))","v":3492.9903807655896},{"$f":"IF($F169,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!K$3))","v":3324.9999999999986},{"$f":"IF($F169,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!L$3))","v":2974.9999999999982},{"$f":"IF($F169,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!M$3))","v":2624.9999999999986},{"$f":"IF($F169,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!N$3))","v":2192.2230375464237},{"$f":"IF($F169,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!O$3))","v":1636.4630152617556},{"$f":"IF($F169,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!P$3))","v":1065.1677807107753},{"$f":"IF($F169,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!Q$3))","v":474.09794989747519},{"$f":"IF($F169,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!R$3))","v":42.646023830333135},{"$f":"IF($F169,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Interest During Construction",null,null,null,false,null,{"$f":"IF($F170,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!H$3))","v":407.73086104274603},{"$f":"IF($F170,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!I$3))","v":2762.9472119708817},{"$f":"IF($F170,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!J$3))","v":2617.9903807655901},{"$f":"IF($F170,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Interest Expense",null,null,null,false,null,{"$f":"IF($F171,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!J$3))","v":874.99999999999955},{"$f":"IF($F171,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!K$3))","v":3324.9999999999986},{"$f":"IF($F171,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!L$3))","v":2974.9999999999982},{"$f":"IF($F171,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!M$3))","v":2624.9999999999986},{"$f":"IF($F171,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!N$3))","v":2192.2230375464237},{"$f":"IF($F171,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!O$3))","v":1636.4630152617556},{"$f":"IF($F171,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!P$3))","v":1065.1677807107753},{"$f":"IF($F171,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!Q$3))","v":474.09794989747519},{"$f":"IF($F171,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!R$3))","v":42.646023830333135},{"$f":"IF($F171,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Upfront Fee",null,null,null,false,null,{"$f":"IF($F172,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!H$3))","v":1050},{"$f":"IF($F172,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F172,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F172,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F172,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F172,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F172,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F172,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F172,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F172,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F172,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F172,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F172,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F172,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F172,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F172,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F172,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F172,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F172,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F172,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F172,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F172,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F172,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F172,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F172,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F172,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F172,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F172,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F172,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F172,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F172,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F172,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F172,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F172,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F172,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F172,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F172,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F172,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F172,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F172,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F172,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
["Prospective Debt Service for Reserve Accounts",null,null,null,null,false,null,{"$f":"IF($F174,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Debt Repayment Period",null,null,null,false,null,{"$f":"IF($F175,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!J$3))","v":3},{"$f":"IF($F175,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!K$3))","v":26},{"$f":"IF($F175,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!L$3))","v":50},{"$f":"IF($F175,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!M$3))","v":74},{"$f":"IF($F175,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!N$3))","v":98},{"$f":"IF($F175,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!O$3))","v":122},{"$f":"IF($F175,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!P$3))","v":146},{"$f":"IF($F175,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!Q$3))","v":170},{"$f":"IF($F175,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!R$3))","v":194},{"$f":"IF($F175,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!S$3))","v":218},{"$f":"IF($F175,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!T$3))","v":242},{"$f":"IF($F175,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!U$3))","v":252},{"$f":"IF($F175,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!V$3))","v":252},{"$f":"IF($F175,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!W$3))","v":252},{"$f":"IF($F175,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!X$3))","v":252},{"$f":"IF($F175,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!Y$3))","v":252},{"$f":"IF($F175,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!Z$3))","v":252},{"$f":"IF($F175,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!AA$3))","v":252},{"$f":"IF($F175,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!AB$3))","v":252},{"$f":"IF($F175,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!AC$3))","v":252},{"$f":"IF($F175,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!AD$3))","v":252},{"$f":"IF($F175,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!AE$3))","v":252},{"$f":"IF($F175,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!AF$3))","v":252},{"$f":"IF($F175,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!AG$3))","v":252},{"$f":"IF($F175,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!AH$3))","v":252},{"$f":"IF($F175,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!AI$3))","v":252},{"$f":"IF($F175,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!AJ$3))","v":252},{"$f":"IF($F175,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!AK$3))","v":252},{"$f":"IF($F175,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!AL$3))","v":252},{"$f":"IF($F175,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!AM$3))","v":252},{"$f":"IF($F175,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!AN$3))","v":252},{"$f":"IF($F175,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!AO$3))","v":252},{"$f":"IF($F175,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!AP$3))","v":252},{"$f":"IF($F175,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!AQ$3))","v":252},{"$f":"IF($F175,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!AR$3))","v":252},{"$f":"IF($F175,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!AS$3))","v":42},{"$f":"IF($F175,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Interest Requirement over Debt Service Period",null,null,null,false,null,{"$f":"IF($F176,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!J$3))","v":5249.9999999999982},{"$f":"IF($F176,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!K$3))","v":19949.999999999996},{"$f":"IF($F176,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!L$3))","v":17849.999999999996},{"$f":"IF($F176,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!M$3))","v":15749.999999999995},{"$f":"IF($F176,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!N$3))","v":13153.338225278543},{"$f":"IF($F176,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!O$3))","v":9818.7780915705371},{"$f":"IF($F176,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!P$3))","v":6391.006684264652},{"$f":"IF($F176,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!Q$3))","v":2844.5876993848515},{"$f":"IF($F176,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!R$3))","v":255.87614298199884},{"$f":"IF($F176,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Repayment Requirement over Debt Service Period",null,null,null,false,null,{"$f":"IF($F177,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!J$3))","v":10500},{"$f":"IF($F177,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!K$3))","v":42000},{"$f":"IF($F177,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!L$3))","v":42000},{"$f":"IF($F177,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!M$3))","v":42000},{"$f":"IF($F177,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!N$3))","v":42000},{"$f":"IF($F177,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!O$3))","v":42000},{"$f":"IF($F177,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!P$3))","v":42000},{"$f":"IF($F177,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!Q$3))","v":42000},{"$f":"IF($F177,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!R$3))","v":42000},{"$f":"IF($F177,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!S$3))","v":42000},{"$f":"IF($F177,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!T$3))","v":31500},{"$f":"IF($F177,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Total Payment at Payment Date",null,null,null,false,null,{"$f":"IF($F178,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F178,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F178,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F178,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!K$3))","v":10412.499999999998},{"$f":"IF($F178,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!L$3))","v":10062.499999999998},{"$f":"IF($F178,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!M$3))","v":9712.4999999999982},{"$f":"IF($F178,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!N$3))","v":9325.9706428419813},{"$f":"IF($F178,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!O$3))","v":8776.8231780659789},{"$f":"IF($F178,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!P$3))","v":8210.5628482858538},{"$f":"IF($F178,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!Q$3))","v":7624.4490903922815},{"$f":"IF($F178,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!R$3))","v":3496.9739540873175},{"$f":"IF($F178,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F178,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F178,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F178,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F178,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F178,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F178,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F178,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F178,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F178,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F178,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F178,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F178,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F178,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F178,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F178,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F178,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F178,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F178,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F178,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F178,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F178,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F178,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F178,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F178,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F178,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F178,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F178,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F178,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F178,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
["Interest Accrued Account"]
[null,"Opening Balance",null,null,null,true,null,{"$f":"IF($F181,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!J$3))","v":583.33333333333303},{"$f":"IF($F181,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!K$3))","v":524.99999999999977},{"$f":"IF($F181,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!L$3))","v":466.6666666666664},{"$f":"IF($F181,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!M$3))","v":408.33333333333309},{"$f":"IF($F181,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!N$3))","v":319.16826313629389},{"$f":"IF($F181,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!O$3))","v":225.59482126681232},{"$f":"IF($F181,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!P$3))","v":128.66477621676017},{"$f":"IF($F181,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!Q$3))","v":28.430682553555425},{"$f":"IF($F181,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Add: Interest Accrued",null,null,null,false,null,{"$f":"IF($F182,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!J$3))","v":874.99999999999955},{"$f":"IF($F182,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!K$3))","v":3324.9999999999986},{"$f":"IF($F182,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!L$3))","v":2974.9999999999982},{"$f":"IF($F182,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!M$3))","v":2624.9999999999986},{"$f":"IF($F182,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!N$3))","v":2192.2230375464237},{"$f":"IF($F182,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!O$3))","v":1636.4630152617556},{"$f":"IF($F182,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!P$3))","v":1065.1677807107753},{"$f":"IF($F182,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!Q$3))","v":474.09794989747519},{"$f":"IF($F182,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!R$3))","v":42.646023830333135},{"$f":"IF($F182,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Less: Interest Paid",null,null,null,false,null,{"$f":"IF($F183,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!K$3))","v":3412.4999999999982},{"$f":"IF($F183,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!L$3))","v":3062.4999999999991},{"$f":"IF($F183,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!M$3))","v":2712.4999999999991},{"$f":"IF($F183,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!N$3))","v":2325.9706428419827},{"$f":"IF($F183,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!O$3))","v":1776.823178065978},{"$f":"IF($F183,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!P$3))","v":1210.5628482858535},{"$f":"IF($F183,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!Q$3))","v":624.4490903922823},{"$f":"IF($F183,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!R$3))","v":85.29204766066627},{"$f":"IF($F183,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Closing Balance",null,null,null,true,null,{"$f":"IF($F184,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F184,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F184,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!J$3))","v":874.99999999999955},{"$f":"IF($F184,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!K$3))","v":787.49999999999966},{"$f":"IF($F184,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!L$3))","v":699.99999999999955},{"$f":"IF($F184,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!M$3))","v":612.49999999999966},{"$f":"IF($F184,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!N$3))","v":478.7523947044408},{"$f":"IF($F184,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!O$3))","v":338.39223190021846},{"$f":"IF($F184,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!P$3))","v":192.99716432514026},{"$f":"IF($F184,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!Q$3))","v":42.646023830333135},{"$f":"IF($F184,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F184,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F184,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F184,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F184,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F184,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F184,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F184,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F184,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F184,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F184,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F184,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F184,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F184,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F184,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F184,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F184,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F184,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F184,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F184,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F184,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F184,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F184,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F184,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F184,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F184,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F184,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F184,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F184,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F184,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F184,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
["Debt Service Account"]
[null,"Required Deposit",null,null,null,false,null,{"$f":"IF($F187,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Interest on Opening Balance",null,null,false,null,{"$f":"IF($F188,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!J$3))","v":5249.9999999999982},{"$f":"IF($F188,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!K$3))","v":19949.999999999996},{"$f":"IF($F188,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!L$3))","v":17849.999999999996},{"$f":"IF($F188,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!M$3))","v":15749.999999999995},{"$f":"IF($F188,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!N$3))","v":13153.338225278543},{"$f":"IF($F188,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!O$3))","v":9818.7780915705371},{"$f":"IF($F188,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!P$3))","v":6391.006684264652},{"$f":"IF($F188,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!Q$3))","v":2844.5876993848515},{"$f":"IF($F188,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!R$3))","v":255.87614298199884},{"$f":"IF($F188,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Add: Required Repayment",null,null,false,null,{"$f":"IF($F189,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!J$3))","v":10500},{"$f":"IF($F189,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!K$3))","v":42000},{"$f":"IF($F189,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!L$3))","v":42000},{"$f":"IF($F189,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!M$3))","v":42000},{"$f":"IF($F189,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!N$3))","v":42000},{"$f":"IF($F189,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!O$3))","v":42000},{"$f":"IF($F189,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!P$3))","v":42000},{"$f":"IF($F189,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!Q$3))","v":42000},{"$f":"IF($F189,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!R$3))","v":10500},{"$f":"IF($F189,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,null,"Total",null,false,null,{"$f":"IF($F190,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!J$3))","v":15749.999999999996},{"$f":"IF($F190,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!K$3))","v":61949.999999999993},{"$f":"IF($F190,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!L$3))","v":59849.999999999993},{"$f":"IF($F190,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!M$3))","v":57749.999999999993},{"$f":"IF($F190,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!N$3))","v":55153.338225278523},{"$f":"IF($F190,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!O$3))","v":51818.778091570552},{"$f":"IF($F190,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!P$3))","v":48391.006684264663},{"$f":"IF($F190,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!Q$3))","v":44844.587699384858},{"$f":"IF($F190,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!R$3))","v":10755.876142981999},{"$f":"IF($F190,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Less: Opening Balance",null,null,true,null,{"$f":"IF($F191,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!J$3))","v":1020.480319789539},{"$f":"IF($F191,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!K$3))","v":874.1519924175991},{"$f":"IF($F191,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!L$3))","v":868.29693147034459},{"$f":"IF($F191,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!M$3))","v":3816.3525143927136},{"$f":"IF($F191,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!N$3))","v":3689.6397909094903},{"$f":"IF($F191,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!O$3))","v":3824.0597070259273},{"$f":"IF($F191,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!P$3))","v":3885.9943286502803},{"$f":"IF($F191,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!Q$3))","v":3585.2920476606664},{"$f":"IF($F191,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,null,"Remaining Requirement",null,false,null,{"$f":"IF($F192,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F192,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F192,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!J$3))","v":14232.650470020277},{"$f":"IF($F192,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!K$3))","v":47909.027954518984},{"$f":"IF($F192,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!L$3))","v":46558.801977271738},{"$f":"IF($F192,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!M$3))","v":40025.780527604133},{"$f":"IF($F192,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!N$3))","v":15656.988043237974},{"$f":"IF($F192,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!O$3))","v":13967.815704203862},{"$f":"IF($F192,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!P$3))","v":11902.006622181974},{"$f":"IF($F192,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!Q$3))","v":10529.588955160752},{"$f":"IF($F192,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!R$3))","v":-88.31809357334896},{"$f":"IF($F192,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F192,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F192,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F192,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F192,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F192,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F192,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F192,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F192,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F192,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F192,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F192,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F192,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F192,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F192,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F192,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F192,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F192,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F192,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F192,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F192,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F192,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F192,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F192,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F192,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F192,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F192,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F192,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F192,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F192,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
[null,null,"Opening Balance",null,null,true,null,{"$f":"IF($F194,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!J$3))","v":1020.480319789539},{"$f":"IF($F194,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!K$3))","v":874.1519924175991},{"$f":"IF($F194,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!L$3))","v":868.29693147034459},{"$f":"IF($F194,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!M$3))","v":3816.3525143927136},{"$f":"IF($F194,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!N$3))","v":3689.6397909094903},{"$f":"IF($F194,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!O$3))","v":3824.0597070259273},{"$f":"IF($F194,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!P$3))","v":3885.9943286502803},{"$f":"IF($F194,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!Q$3))","v":3585.2920476606664},{"$f":"IF($F194,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Add: Cash Deposited",null,null,false,null,{"$f":"IF($F195,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!J$3))","v":1513.7546615981353},{"$f":"IF($F195,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!K$3))","v":5409.627797691327},{"$f":"IF($F195,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!L$3))","v":5345.5271323246643},{"$f":"IF($F195,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!M$3))","v":8789.1455746889569},{"$f":"IF($F195,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!N$3))","v":9058.4754322508652},{"$f":"IF($F195,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!O$3))","v":8496.102852457534},{"$f":"IF($F195,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!P$3))","v":7919.7727131356969},{"$f":"IF($F195,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!Q$3))","v":7323.7468094026681},{"$f":"IF($F195,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!R$3))","v":-88.31809357334896},{"$f":"IF($F195,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Less: Required Debt Service Paid",null,null,false,null,{"$f":"IF($F196,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!K$3))","v":5630.2933903947205},{"$f":"IF($F196,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!L$3))","v":5354.2064822331577},{"$f":"IF($F196,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!M$3))","v":5348.5552936752047},{"$f":"IF($F196,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!N$3))","v":9325.9706428419813},{"$f":"IF($F196,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!O$3))","v":8776.8231780659789},{"$f":"IF($F196,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!P$3))","v":8210.5628482858538},{"$f":"IF($F196,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!Q$3))","v":7624.4490903922815},{"$f":"IF($F196,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!R$3))","v":3496.9739540873175},{"$f":"IF($F196,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Closing Balance",null,null,true,null,{"$f":"IF($F197,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F197,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F197,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!J$3))","v":1513.7546615981353},{"$f":"IF($F197,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!K$3))","v":1293.0890688947411},{"$f":"IF($F197,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!L$3))","v":1284.4097189862478},{"$f":"IF($F197,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!M$3))","v":4724.9999999999991},{"$f":"IF($F197,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!N$3))","v":4457.5047894088821},{"$f":"IF($F197,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!O$3))","v":4176.7844638004372},{"$f":"IF($F197,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!P$3))","v":3885.9943286502803},{"$f":"IF($F197,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!Q$3))","v":3585.2920476606664},{"$f":"IF($F197,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F197,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F197,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F197,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F197,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F197,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F197,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F197,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F197,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F197,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F197,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F197,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F197,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F197,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F197,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F197,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F197,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F197,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F197,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F197,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F197,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F197,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F197,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F197,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F197,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F197,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F197,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F197,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F197,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F197,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F197,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
["Cash Sweep Account"]
[null,null,"Opening Balance",null,null,true,null,{"$f":"IF($F200,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!N$3))","v":582.60142756008736},{"$f":"IF($F200,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!O$3))","v":562.55911629466527},{"$f":"IF($F200,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!P$3))","v":605.12517727569252},{"$f":"IF($F200,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!Q$3))","v":757.60338769204645},{"$f":"IF($F200,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Add: Deposts from Cash Sweep",null,null,false,null,{"$f":"IF($F201,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!M$3))","v":312.9100499618466},{"$f":"IF($F201,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!N$3))","v":4305.3654215595825},{"$f":"IF($F201,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!O$3))","v":4353.8758197276693},{"$f":"IF($F201,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!P$3))","v":4800.9262618291623},{"$f":"IF($F201,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!Q$3))","v":5201.8274884232214},{"$f":"IF($F201,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!R$3))","v":1169.1430152708874},{"$f":"IF($F201,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Less: Payments at Repament Date",null,null,false,null,{"$f":"IF($F202,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!N$3))","v":3699.8084236447021},{"$f":"IF($F202,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!O$3))","v":4228.8130243377873},{"$f":"IF($F202,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!P$3))","v":4631.6054060062597},{"$f":"IF($F202,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!Q$3))","v":5028.0912395845698},{"$f":"IF($F202,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!R$3))","v":2555.72996319905},{"$f":"IF($F202,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Closing Balance",null,null,true,null,{"$f":"IF($F203,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F203,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F203,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F203,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F203,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F203,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!M$3))","v":312.9100499618466},{"$f":"IF($F203,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!N$3))","v":918.46704787672593},{"$f":"IF($F203,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!O$3))","v":1043.5298432666077},{"$f":"IF($F203,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!P$3))","v":1212.8506990895105},{"$f":"IF($F203,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!Q$3))","v":1386.5869479281628},{"$f":"IF($F203,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F203,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F203,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F203,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F203,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F203,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F203,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F203,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F203,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F203,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F203,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F203,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F203,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F203,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F203,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F203,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F203,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F203,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F203,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F203,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F203,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F203,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F203,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F203,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F203,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F203,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F203,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F203,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F203,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F203,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F203,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
["DSRA Account"]
[null,"Pre-COD Switch",null,null,null,false,null,{"$f":"IF($F206,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"COD Switch",null,null,null,false,null,{"$f":"IF($F207,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Contributions to DSRA During Construction",null,null,null,false,null,{"$f":"IF($F208,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F208,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F208,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!J$3))","v":5250},{"$f":"IF($F208,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F208,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F208,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F208,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F208,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F208,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F208,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F208,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F208,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F208,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F208,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F208,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F208,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F208,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F208,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F208,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F208,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F208,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F208,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F208,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F208,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F208,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F208,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F208,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F208,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F208,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F208,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F208,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F208,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F208,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F208,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F208,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F208,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F208,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F208,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F208,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F208,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F208,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
[null,"Required Balance in Account ",null,null,null,false,null,{"$f":"IF($F210,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Prospective Debt Service for Next Payment",null,null,false,null,{"$f":"IF($F211,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!J$3))","v":15749.999999999996},{"$f":"IF($F211,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!K$3))","v":61949.999999999993},{"$f":"IF($F211,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!L$3))","v":59849.999999999993},{"$f":"IF($F211,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!M$3))","v":57749.999999999993},{"$f":"IF($F211,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!N$3))","v":55153.338225278523},{"$f":"IF($F211,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!O$3))","v":51818.778091570552},{"$f":"IF($F211,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!P$3))","v":48391.006684264663},{"$f":"IF($F211,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!Q$3))","v":44844.587699384858},{"$f":"IF($F211,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!R$3))","v":10755.876142981999},{"$f":"IF($F211,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Less: Opening Balance",null,null,false,null,{"$f":"IF($F212,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!J$3))","v":15750},{"$f":"IF($F212,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!K$3))","v":62125},{"$f":"IF($F212,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!L$3))","v":60024.999999999993},{"$f":"IF($F212,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!M$3))","v":57924.999999999993},{"$f":"IF($F212,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!N$3))","v":55420.833435869645},{"$f":"IF($F212,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!O$3))","v":52099.498417178998},{"$f":"IF($F212,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!P$3))","v":48681.796819414812},{"$f":"IF($F212,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!Q$3))","v":45145.289980374473},{"$f":"IF($F212,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!R$3))","v":14341.168190642666},{"$f":"IF($F212,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Reqired Increase (Decrease)",null,null,false,null,{"$f":"IF($F213,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F213,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F213,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F213,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!K$3))","v":-175.00000000000091},{"$f":"IF($F213,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!L$3))","v":-175},{"$f":"IF($F213,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!M$3))","v":-175},{"$f":"IF($F213,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!N$3))","v":-267.49521059111703},{"$f":"IF($F213,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!O$3))","v":-280.72032560844491},{"$f":"IF($F213,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!P$3))","v":-290.79013515015686},{"$f":"IF($F213,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!Q$3))","v":-300.70228098961388},{"$f":"IF($F213,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!R$3))","v":-3585.2920476606664},{"$f":"IF($F213,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F213,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F213,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F213,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F213,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F213,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F213,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F213,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F213,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F213,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F213,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F213,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F213,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F213,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F213,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F213,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F213,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F213,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F213,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F213,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F213,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F213,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F213,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F213,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F213,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F213,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F213,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F213,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F213,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F213,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
[null,null,"Opening Balance",null,null,true,null,{"$f":"IF($F215,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!J$3))","v":5250},{"$f":"IF($F215,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!K$3))","v":5074.9999999999991},{"$f":"IF($F215,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!L$3))","v":4899.9999999999991},{"$f":"IF($F215,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!M$3))","v":4724.9999999999991},{"$f":"IF($F215,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!N$3))","v":4457.5047894088821},{"$f":"IF($F215,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!O$3))","v":4176.7844638004372},{"$f":"IF($F215,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!P$3))","v":3885.9943286502803},{"$f":"IF($F215,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!Q$3))","v":3585.2920476606664},{"$f":"IF($F215,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Add: Top-ups",null,null,false,null,{"$f":"IF($F216,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!K$3))","v":-175.00000000000091},{"$f":"IF($F216,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!L$3))","v":-175},{"$f":"IF($F216,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!M$3))","v":-175},{"$f":"IF($F216,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!N$3))","v":-267.49521059111703},{"$f":"IF($F216,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!O$3))","v":-280.72032560844491},{"$f":"IF($F216,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!P$3))","v":-290.79013515015686},{"$f":"IF($F216,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!Q$3))","v":-300.70228098961388},{"$f":"IF($F216,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!R$3))","v":-3585.2920476606664},{"$f":"IF($F216,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Add: Contributions During Construction Period",null,null,false,null,{"$f":"IF($F217,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!J$3))","v":5250},{"$f":"IF($F217,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Less: Withdrawrals for Deficit Cash Flow",null,null,false,null,{"$f":"IF($F218,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Closing Balance",null,null,true,null,{"$f":"IF($F219,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F219,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F219,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!J$3))","v":5250},{"$f":"IF($F219,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!K$3))","v":5074.9999999999991},{"$f":"IF($F219,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!L$3))","v":4899.9999999999991},{"$f":"IF($F219,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!M$3))","v":4724.9999999999991},{"$f":"IF($F219,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!N$3))","v":4457.5047894088821},{"$f":"IF($F219,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!O$3))","v":4176.7844638004372},{"$f":"IF($F219,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!P$3))","v":3885.9943286502803},{"$f":"IF($F219,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!Q$3))","v":3585.2920476606664},{"$f":"IF($F219,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F219,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F219,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F219,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F219,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F219,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F219,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F219,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F219,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F219,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F219,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F219,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F219,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F219,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F219,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F219,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F219,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F219,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F219,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F219,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F219,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F219,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F219,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F219,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F219,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F219,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F219,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F219,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F219,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F219,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F219,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
["Dividend Lock-up Account"]
[null,null,"Opening Balance",null,null,true,null,{"$f":"IF($F222,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!K$3))","v":175.00000000000091},{"$f":"IF($F222,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!L$3))","v":350.00000000000091},{"$f":"IF($F222,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Add: Dividends Locked-up",null,null,false,null,{"$f":"IF($F223,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!K$3))","v":175.00000000000091},{"$f":"IF($F223,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!L$3))","v":175},{"$f":"IF($F223,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!M$3))","v":87.5},{"$f":"IF($F223,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!T$3))","v":814.9984682047434},{"$f":"IF($F223,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Less: Divdends Released",null,null,false,null,{"$f":"IF($F224,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!M$3))","v":437.50000000000091},{"$f":"IF($F224,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!T$3))","v":814.9984682047434},{"$f":"IF($F224,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Closing Balance",null,null,true,null,{"$f":"IF($F225,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F225,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F225,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F225,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!K$3))","v":175.00000000000091},{"$f":"IF($F225,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!L$3))","v":350.00000000000091},{"$f":"IF($F225,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F225,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F225,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F225,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F225,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F225,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F225,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F225,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F225,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F225,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F225,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F225,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F225,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F225,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F225,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F225,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F225,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F225,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F225,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F225,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F225,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F225,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F225,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F225,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F225,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F225,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F225,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F225,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F225,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F225,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F225,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F225,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F225,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F225,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F225,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F225,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
["Total Reserve Accounts and Interest Income"]
[null,null,"Total Reserve Account Balance",null,null,true,null,{"$f":"IF($F228,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F228,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F228,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!J$3))","v":6853.813653122872},{"$f":"IF($F228,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!K$3))","v":6474.1519924175982},{"$f":"IF($F228,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!L$3))","v":6234.9635981370102},{"$f":"IF($F228,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!M$3))","v":8949.6858477260466},{"$f":"IF($F228,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!N$3))","v":9048.9142710147553},{"$f":"IF($F228,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!O$3))","v":8788.9981083878411},{"$f":"IF($F228,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!P$3))","v":8505.7786107930115},{"$f":"IF($F228,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!Q$3))","v":7956.6181655669352},{"$f":"IF($F228,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F228,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F228,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F228,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F228,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F228,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F228,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F228,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F228,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F228,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F228,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F228,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F228,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F228,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F228,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F228,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F228,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F228,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F228,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F228,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F228,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F228,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F228,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F228,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F228,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F228,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F228,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F228,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F228,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F228,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F228,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Interest Income Rate",null,null,false,null,{"$f":"IF($F229,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!H$3))","v":7.5000000000000006E-3},{"$f":"IF($F229,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!I$3))","v":0.01},{"$f":"IF($F229,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!J$3))","v":0.01},{"$f":"IF($F229,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!K$3))","v":0.01},{"$f":"IF($F229,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!L$3))","v":0.01},{"$f":"IF($F229,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!M$3))","v":0.01},{"$f":"IF($F229,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!N$3))","v":0.01},{"$f":"IF($F229,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!O$3))","v":0.01},{"$f":"IF($F229,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!P$3))","v":0.01},{"$f":"IF($F229,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!Q$3))","v":0.01},{"$f":"IF($F229,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!R$3))","v":0.01},{"$f":"IF($F229,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!S$3))","v":0.01},{"$f":"IF($F229,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!T$3))","v":0.01},{"$f":"IF($F229,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!U$3))","v":0.01},{"$f":"IF($F229,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!V$3))","v":0.01},{"$f":"IF($F229,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!W$3))","v":0.01},{"$f":"IF($F229,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!X$3))","v":0.01},{"$f":"IF($F229,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!Y$3))","v":0.01},{"$f":"IF($F229,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!Z$3))","v":0.01},{"$f":"IF($F229,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!AA$3))","v":0.01},{"$f":"IF($F229,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!AB$3))","v":0.01},{"$f":"IF($F229,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!AC$3))","v":0.01},{"$f":"IF($F229,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!AD$3))","v":0.01},{"$f":"IF($F229,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!AE$3))","v":0.01},{"$f":"IF($F229,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!AF$3))","v":0.01},{"$f":"IF($F229,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!AG$3))","v":0.01},{"$f":"IF($F229,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!AH$3))","v":0.01},{"$f":"IF($F229,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!AI$3))","v":0.01},{"$f":"IF($F229,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0.01},{"$f":"IF($F229,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!AK$3))","v":0.01},{"$f":"IF($F229,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!AL$3))","v":0.01},{"$f":"IF($F229,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!AM$3))","v":0.01},{"$f":"IF($F229,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!AN$3))","v":0.01},{"$f":"IF($F229,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!AO$3))","v":0.01},{"$f":"IF($F229,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!AP$3))","v":0.01},{"$f":"IF($F229,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0.01},{"$f":"IF($F229,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!AR$3))","v":0.01},{"$f":"IF($F229,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!AS$3))","v":1.6666666666666668E-3},{"$f":"IF($F229,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Interest Income  ",null,null,false,null,{"$f":"IF($F230,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F230,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F230,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!J$3))","v":15.118624608316432},{"$f":"IF($F230,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!K$3))","v":70.508101704567494},{"$f":"IF($F230,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!L$3))","v":67.40412335227353},{"$f":"IF($F230,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!M$3))","v":68.619141226996547},{"$f":"IF($F230,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!N$3))","v":93.147388087735351},{"$f":"IF($F230,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!O$3))","v":89.180070391672857},{"$f":"IF($F230,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!P$3))","v":84.993803616220362},{"$f":"IF($F230,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!Q$3))","v":80.258862149702864},{"$f":"IF($F230,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!R$3))","v":26.094306367700192},{"$f":"IF($F230,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F230,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F230,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F230,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F230,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F230,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F230,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F230,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F230,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F230,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F230,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F230,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F230,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F230,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F230,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F230,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F230,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F230,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F230,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F230,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F230,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F230,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F230,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F230,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F230,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F230,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F230,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F230,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F230,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F230,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
["Defaulted Debt"]
[null,null,"Opening Balance",null,null,true,null,{"$f":"IF($F233,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Add: Defaults",null,null,false,null,{"$f":"IF($F234,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Less: Repayment of Default",null,null,false,null,{"$f":"IF($F235,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Closing Balance",null,null,true,null,{"$f":"IF($F236,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Defaulted Interest",null,null,false,null,{"$f":"IF($F237,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F237,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F237,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F237,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F237,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F237,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F237,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F237,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F237,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F237,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F237,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F237,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F237,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F237,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F237,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F237,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F237,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F237,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F237,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F237,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F237,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F237,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F237,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F237,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F237,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F237,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F237,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F237,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F237,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F237,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F237,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F237,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F237,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F237,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F237,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F237,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F237,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F237,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F237,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F237,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F237,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
["Dividend Distribution Account"]
[null,null,"Opening Balance",null,null,true,null,{"$f":"IF($F240,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!M$3))","v":525.00000000000091},{"$f":"IF($F240,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!N$3))","v":1502.8691844066379},{"$f":"IF($F240,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!O$3))","v":1455.1718628775452},{"$f":"IF($F240,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!P$3))","v":1559.7428028117515},{"$f":"IF($F240,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!Q$3))","v":1920.9039520294432},{"$f":"IF($F240,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!R$3))","v":5994.4653799593616},{"$f":"IF($F240,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!S$3))","v":5404.6350021638273},{"$f":"IF($F240,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!T$3))","v":1707.3388355990687},{"$f":"IF($F240,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!U$3))","v":1674.1733656928945},{"$f":"IF($F240,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!V$3))","v":1640.477336225752},{"$f":"IF($F240,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!W$3))","v":1606.2401684873244},{"$f":"IF($F240,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!X$3))","v":1571.4510760409694},{"$f":"IF($F240,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!Y$3))","v":918.58723826109758},{"$f":"IF($F240,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!Z$3))","v":897.10339901226257},{"$f":"IF($F240,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!AA$3))","v":875.26938792038186},{"$f":"IF($F240,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!AB$3))","v":853.07823289232192},{"$f":"IF($F240,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!AC$3))","v":885.82996864519828},{"$f":"IF($F240,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!AD$3))","v":862.5395064425918},{"$f":"IF($F240,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!AE$3))","v":873.11463817159211},{"$f":"IF($F240,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!AF$3))","v":848.91302536839498},{"$f":"IF($F240,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!AG$3))","v":824.3113678296304},{"$f":"IF($F240,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!AH$3))","v":799.30171446019858},{"$f":"IF($F240,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!AI$3))","v":773.87595808765036},{"$f":"IF($F240,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!AJ$3))","v":748.02583239334353},{"$f":"IF($F240,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!AK$3))","v":721.74290878320153},{"$f":"IF($F240,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!AL$3))","v":695.0185931969113},{"$f":"IF($F240,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!AM$3))","v":667.84412285432359},{"$f":"IF($F240,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!AN$3))","v":640.21056293783113},{"$f":"IF($F240,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!AO$3))","v":612.10880320946831},{"$f":"IF($F240,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Add: Cash Flow for Dividends",null,null,false,null,{"$f":"IF($F241,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!M$3))","v":1255.1234499109762},{"$f":"IF($F241,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!N$3))","v":10313.347860896811},{"$f":"IF($F241,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!O$3))","v":10439.76390497301},{"$f":"IF($F241,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!P$3))","v":11492.951412751536},{"$f":"IF($F241,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!Q$3))","v":12438.299753977133},{"$f":"IF($F241,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!R$3))","v":29275.611054931192},{"$f":"IF($F241,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!S$3))","v":23051.399539673064},{"$f":"IF($F241,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!T$3))","v":19860.068532401259},{"$f":"IF($F241,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!U$3))","v":20682.00508025417},{"$f":"IF($F241,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!V$3))","v":20277.692441551015},{"$f":"IF($F241,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!W$3))","v":19866.90891743001},{"$f":"IF($F241,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!X$3))","v":19536.794037753836},{"$f":"IF($F241,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!Y$3))","v":16383.360818079133},{"$f":"IF($F241,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!Z$3))","v":11119.469371934354},{"$f":"IF($F241,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!AA$3))","v":10857.555793051652},{"$f":"IF($F241,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!AB$3))","v":10642.381284236984},{"$f":"IF($F241,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!AC$3))","v":10490.439991975516},{"$f":"IF($F241,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!AD$3))","v":10715.982305125979},{"$f":"IF($F241,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!AE$3))","v":10037.232713339172},{"$f":"IF($F241,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!AF$3))","v":10611.754753070803},{"$f":"IF($F241,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!AG$3))","v":10263.928784213169},{"$f":"IF($F241,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!AH$3))","v":9963.9595612773628},{"$f":"IF($F241,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!AI$3))","v":9659.0138076777821},{"$f":"IF($F241,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!AJ$3))","v":9400.3719789179995},{"$f":"IF($F241,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!AK$3))","v":9033.7953037578445},{"$f":"IF($F241,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!AL$3))","v":8713.3189618095585},{"$f":"IF($F241,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!AM$3))","v":8387.4588288950963},{"$f":"IF($F241,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!AN$3))","v":8106.064766446143},{"$f":"IF($F241,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!AO$3))","v":7719.1576535265394},{"$f":"IF($F241,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!AP$3))","v":5185.5608985727777},{"$f":"IF($F241,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Less: Dividend Distribution",null,null,false,null,{"$f":"IF($F242,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!N$3))","v":9281.9156789956578},{"$f":"IF($F242,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!O$3))","v":10148.882644306392},{"$f":"IF($F242,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!P$3))","v":11092.619284852952},{"$f":"IF($F242,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!Q$3))","v":12027.536515107409},{"$f":"IF($F242,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!R$3))","v":24613.015063098028},{"$f":"IF($F242,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!S$3))","v":23923.692917246095},{"$f":"IF($F242,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!T$3))","v":25245.540702239341},{"$f":"IF($F242,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!U$3))","v":20715.682384303054},{"$f":"IF($F242,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!V$3))","v":20311.90611420236},{"$f":"IF($F242,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!W$3))","v":19901.669652163571},{"$f":"IF($F242,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!X$3))","v":19572.112737937008},{"$f":"IF($F242,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!Y$3))","v":17070.289413727118},{"$f":"IF($F242,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!Z$3))","v":11141.277356403094},{"$f":"IF($F242,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!AA$3))","v":10879.717779502111},{"$f":"IF($F242,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!AB$3))","v":10664.904320105668},{"$f":"IF($F242,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!AC$3))","v":10456.211689178828},{"$f":"IF($F242,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!AD$3))","v":10739.625169656127},{"$f":"IF($F242,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!AE$3))","v":10025.884411328159},{"$f":"IF($F242,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!AF$3))","v":10636.322136525245},{"$f":"IF($F242,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!AG$3))","v":10288.900724058791},{"$f":"IF($F242,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!AH$3))","v":9989.3440969308867},{"$f":"IF($F242,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!AI$3))","v":9684.8191362970574},{"$f":"IF($F242,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!AJ$3))","v":9426.6064585022887},{"$f":"IF($F242,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!AK$3))","v":9060.4674563090848},{"$f":"IF($F242,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!AL$3))","v":8740.4374765558096},{"$f":"IF($F242,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!AM$3))","v":8415.0325655773722},{"$f":"IF($F242,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!AN$3))","v":8134.1027586699283},{"$f":"IF($F242,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!AO$3))","v":7747.6691121792028},{"$f":"IF($F242,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!AP$3))","v":5844.5878064532208},{"$f":"IF($F242,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Closing Balance",null,null,true,null,{"$f":"IF($F243,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F243,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F243,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F243,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F243,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F243,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!M$3))","v":1255.1234499109762},{"$f":"IF($F243,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!N$3))","v":2286.555631812128},{"$f":"IF($F243,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!O$3))","v":2577.4368924787441},{"$f":"IF($F243,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!P$3))","v":2977.7690203773268},{"$f":"IF($F243,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!Q$3))","v":3388.5322592470475},{"$f":"IF($F243,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!R$3))","v":8051.1282510802121},{"$f":"IF($F243,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!S$3))","v":7178.8348735071777},{"$f":"IF($F243,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!T$3))","v":1793.3627036690941},{"$f":"IF($F243,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!U$3))","v":1759.685399620208},{"$f":"IF($F243,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!V$3))","v":1725.4717269688645},{"$f":"IF($F243,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!W$3))","v":1690.7109922353065},{"$f":"IF($F243,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!X$3))","v":1655.3922920521291},{"$f":"IF($F243,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!Y$3))","v":968.46369640414082},{"$f":"IF($F243,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!Z$3))","v":946.655711935402},{"$f":"IF($F243,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!AA$3))","v":924.49372548494352},{"$f":"IF($F243,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!AB$3))","v":901.97068961625791},{"$f":"IF($F243,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!AC$3))","v":936.19899241294252},{"$f":"IF($F243,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!AD$3))","v":912.55612788279473},{"$f":"IF($F243,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!AE$3))","v":923.9044298938079},{"$f":"IF($F243,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!AF$3))","v":899.33704643936585},{"$f":"IF($F243,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!AG$3))","v":874.36510659374403},{"$f":"IF($F243,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!AH$3))","v":848.98057094022215},{"$f":"IF($F243,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!AI$3))","v":823.17524232094729},{"$f":"IF($F243,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!AJ$3))","v":796.94076273665746},{"$f":"IF($F243,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!AK$3))","v":770.26861018541513},{"$f":"IF($F243,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!AL$3))","v":743.1500954391654},{"$f":"IF($F243,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!AM$3))","v":715.57635875689039},{"$f":"IF($F243,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!AN$3))","v":687.53836653310555},{"$f":"IF($F243,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!AO$3))","v":659.02690788044242},{"$f":"IF($F243,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F243,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F243,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F243,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F243,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F243,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F243,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
[null,"Fees During Construction",null,null,null,false,null,{"$f":"IF($F245,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F245,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F245,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F245,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F245,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F245,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F245,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F245,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F245,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F245,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F245,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F245,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F245,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F245,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F245,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F245,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F245,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F245,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F245,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F245,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F245,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F245,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F245,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F245,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F245,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F245,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F245,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F245,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F245,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F245,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F245,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F245,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F245,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F245,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F245,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F245,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F245,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F245,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F245,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F245,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F245,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
[null,"Fee Balance ",null,null,null,false,null,{"$f":"IF($F247,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Opening Balance ",null,null,true,null,{"$f":"IF($F248,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!H$3))","v":1050},{"$f":"IF($F248,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!I$3))","v":1050},{"$f":"IF($F248,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!J$3))","v":1050},{"$f":"IF($F248,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!K$3))","v":1050},{"$f":"IF($F248,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!L$3))","v":1050},{"$f":"IF($F248,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!M$3))","v":1050},{"$f":"IF($F248,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!N$3))","v":1050},{"$f":"IF($F248,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!O$3))","v":1050},{"$f":"IF($F248,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!P$3))","v":1050},{"$f":"IF($F248,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!Q$3))","v":1050},{"$f":"IF($F248,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!R$3))","v":1050},{"$f":"IF($F248,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!S$3))","v":1050},{"$f":"IF($F248,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!T$3))","v":1050},{"$f":"IF($F248,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!U$3))","v":1050},{"$f":"IF($F248,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!V$3))","v":1050},{"$f":"IF($F248,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!W$3))","v":1050},{"$f":"IF($F248,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!X$3))","v":1050},{"$f":"IF($F248,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!Y$3))","v":1050},{"$f":"IF($F248,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!Z$3))","v":1050},{"$f":"IF($F248,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!AA$3))","v":1050},{"$f":"IF($F248,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!AB$3))","v":1050},{"$f":"IF($F248,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!AC$3))","v":1050},{"$f":"IF($F248,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!AD$3))","v":1050},{"$f":"IF($F248,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!AE$3))","v":1050},{"$f":"IF($F248,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!AF$3))","v":1050},{"$f":"IF($F248,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!AG$3))","v":1050},{"$f":"IF($F248,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!AH$3))","v":1050},{"$f":"IF($F248,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!AI$3))","v":1050},{"$f":"IF($F248,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!AJ$3))","v":1050},{"$f":"IF($F248,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!AK$3))","v":1050},{"$f":"IF($F248,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!AL$3))","v":1050},{"$f":"IF($F248,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!AM$3))","v":1050},{"$f":"IF($F248,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!AN$3))","v":1050},{"$f":"IF($F248,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!AO$3))","v":1050},{"$f":"IF($F248,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!AP$3))","v":1050},{"$f":"IF($F248,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!AQ$3))","v":1050},{"$f":"IF($F248,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!AR$3))","v":1050},{"$f":"IF($F248,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Add Fees ",null,null,false,null,{"$f":"IF($F249,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!H$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Closing Balance ",null,null,true,null,{"$f":"IF($F250,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!H$3))","v":1050},{"$f":"IF($F250,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!I$3))","v":1050},{"$f":"IF($F250,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!J$3))","v":1050},{"$f":"IF($F250,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!K$3))","v":1050},{"$f":"IF($F250,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!L$3))","v":1050},{"$f":"IF($F250,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!M$3))","v":1050},{"$f":"IF($F250,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!N$3))","v":1050},{"$f":"IF($F250,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!O$3))","v":1050},{"$f":"IF($F250,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!P$3))","v":1050},{"$f":"IF($F250,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!Q$3))","v":1050},{"$f":"IF($F250,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!R$3))","v":1050},{"$f":"IF($F250,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!S$3))","v":1050},{"$f":"IF($F250,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!T$3))","v":1050},{"$f":"IF($F250,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!U$3))","v":1050},{"$f":"IF($F250,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!V$3))","v":1050},{"$f":"IF($F250,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!W$3))","v":1050},{"$f":"IF($F250,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!X$3))","v":1050},{"$f":"IF($F250,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!Y$3))","v":1050},{"$f":"IF($F250,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!Z$3))","v":1050},{"$f":"IF($F250,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!AA$3))","v":1050},{"$f":"IF($F250,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!AB$3))","v":1050},{"$f":"IF($F250,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!AC$3))","v":1050},{"$f":"IF($F250,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!AD$3))","v":1050},{"$f":"IF($F250,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!AE$3))","v":1050},{"$f":"IF($F250,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!AF$3))","v":1050},{"$f":"IF($F250,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!AG$3))","v":1050},{"$f":"IF($F250,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!AH$3))","v":1050},{"$f":"IF($F250,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!AI$3))","v":1050},{"$f":"IF($F250,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!AJ$3))","v":1050},{"$f":"IF($F250,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!AK$3))","v":1050},{"$f":"IF($F250,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!AL$3))","v":1050},{"$f":"IF($F250,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!AM$3))","v":1050},{"$f":"IF($F250,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!AN$3))","v":1050},{"$f":"IF($F250,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!AO$3))","v":1050},{"$f":"IF($F250,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!AP$3))","v":1050},{"$f":"IF($F250,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!AQ$3))","v":1050},{"$f":"IF($F250,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!AR$3))","v":1050},{"$f":"IF($F250,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F250,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F250,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F250,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
[null,null,"Less Amortization on fees ",null,null,false,null,{"$f":"IF($F252,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!J$3))","v":52.5},{"$f":"IF($F252,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!K$3))","v":210},{"$f":"IF($F252,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!L$3))","v":210},{"$f":"IF($F252,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!M$3))","v":210},{"$f":"IF($F252,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!N$3))","v":210},{"$f":"IF($F252,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!O$3))","v":157.5},{"$f":"IF($F252,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Accumulated Amortisation",null,null,false,null,{"$f":"IF($F253,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!J$3))","v":105},{"$f":"IF($F253,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!K$3))","v":1995},{"$f":"IF($F253,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!L$3))","v":4515},{"$f":"IF($F253,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!M$3))","v":7035},{"$f":"IF($F253,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!N$3))","v":9555},{"$f":"IF($F253,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!O$3))","v":11970},{"$f":"IF($F253,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!P$3))","v":12600},{"$f":"IF($F253,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!Q$3))","v":12600},{"$f":"IF($F253,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!R$3))","v":12600},{"$f":"IF($F253,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!S$3))","v":12600},{"$f":"IF($F253,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!T$3))","v":12600},{"$f":"IF($F253,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!U$3))","v":12600},{"$f":"IF($F253,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!V$3))","v":12600},{"$f":"IF($F253,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!W$3))","v":12600},{"$f":"IF($F253,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!X$3))","v":12600},{"$f":"IF($F253,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!Y$3))","v":12600},{"$f":"IF($F253,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!Z$3))","v":12600},{"$f":"IF($F253,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!AA$3))","v":12600},{"$f":"IF($F253,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!AB$3))","v":12600},{"$f":"IF($F253,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!AC$3))","v":12600},{"$f":"IF($F253,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!AD$3))","v":12600},{"$f":"IF($F253,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!AE$3))","v":12600},{"$f":"IF($F253,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!AF$3))","v":12600},{"$f":"IF($F253,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!AG$3))","v":12600},{"$f":"IF($F253,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!AH$3))","v":12600},{"$f":"IF($F253,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!AI$3))","v":12600},{"$f":"IF($F253,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!AJ$3))","v":12600},{"$f":"IF($F253,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!AK$3))","v":12600},{"$f":"IF($F253,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!AL$3))","v":12600},{"$f":"IF($F253,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!AM$3))","v":12600},{"$f":"IF($F253,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!AN$3))","v":12600},{"$f":"IF($F253,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!AO$3))","v":12600},{"$f":"IF($F253,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!AP$3))","v":12600},{"$f":"IF($F253,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!AQ$3))","v":12600},{"$f":"IF($F253,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!AR$3))","v":12600},{"$f":"IF($F253,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!AS$3))","v":2100},{"$f":"IF($F253,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Net Plant",null,null,false,null,{"$f":"IF($F254,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!H$3))","v":9450},{"$f":"IF($F254,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!I$3))","v":12600},{"$f":"IF($F254,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!J$3))","v":12495},{"$f":"IF($F254,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!K$3))","v":10605},{"$f":"IF($F254,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!L$3))","v":8085},{"$f":"IF($F254,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!M$3))","v":5565},{"$f":"IF($F254,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!N$3))","v":3045},{"$f":"IF($F254,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!O$3))","v":630},{"$f":"IF($F254,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F254,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F254,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F254,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F254,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F254,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F254,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F254,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F254,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F254,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F254,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F254,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F254,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F254,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F254,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F254,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F254,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F254,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F254,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F254,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F254,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F254,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F254,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F254,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F254,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F254,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F254,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F254,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F254,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F254,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F254,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F254,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F254,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
[null,"IDC Balance ",null,null,null,false,null,{"$f":"IF($F256,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Depreciation Rate",null,null,false,null,{"$f":"IF($F257,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F257,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F257,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!J$3))","v":2.5000000000000001E-2},{"$f":"IF($F257,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!K$3))","v":9.7500000000000017E-2},{"$f":"IF($F257,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!L$3))","v":8.7750000000000022E-2},{"$f":"IF($F257,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!M$3))","v":7.8975000000000004E-2},{"$f":"IF($F257,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!N$3))","v":7.1077500000000002E-2},{"$f":"IF($F257,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!O$3))","v":6.3969750000000006E-2},{"$f":"IF($F257,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!P$3))","v":5.9049000000000011E-2},{"$f":"IF($F257,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!Q$3))","v":5.9049000000000011E-2},{"$f":"IF($F257,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!R$3))","v":5.9049000000000011E-2},{"$f":"IF($F257,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!S$3))","v":5.9049000000000011E-2},{"$f":"IF($F257,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!T$3))","v":5.9049000000000011E-2},{"$f":"IF($F257,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!U$3))","v":5.9049000000000011E-2},{"$f":"IF($F257,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!V$3))","v":5.9049000000000011E-2},{"$f":"IF($F257,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!W$3))","v":5.9049000000000011E-2},{"$f":"IF($F257,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!X$3))","v":5.9049000000000011E-2},{"$f":"IF($F257,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!Y$3))","v":4.4286750000000007E-2},{"$f":"IF($F257,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F257,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F257,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F257,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F257,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F257,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F257,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F257,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F257,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F257,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F257,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F257,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F257,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F257,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F257,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F257,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F257,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F257,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F257,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F257,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F257,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F257,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F257,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Opening Balance ",null,null,true,null,{"$f":"IF($F258,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!H$3))","v":297.99594548405094},{"$f":"IF($F258,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!I$3))","v":2884.2243658220632},{"$f":"IF($F258,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!J$3))","v":5788.668453779218},{"$f":"IF($F258,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!K$3))","v":5788.668453779218},{"$f":"IF($F258,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!L$3))","v":5788.668453779218},{"$f":"IF($F258,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!M$3))","v":5788.668453779218},{"$f":"IF($F258,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!N$3))","v":5788.668453779218},{"$f":"IF($F258,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!O$3))","v":5788.668453779218},{"$f":"IF($F258,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!P$3))","v":5788.668453779218},{"$f":"IF($F258,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!Q$3))","v":5788.668453779218},{"$f":"IF($F258,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!R$3))","v":5788.668453779218},{"$f":"IF($F258,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!S$3))","v":5788.668453779218},{"$f":"IF($F258,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!T$3))","v":5788.668453779218},{"$f":"IF($F258,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!U$3))","v":5788.668453779218},{"$f":"IF($F258,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!V$3))","v":5788.668453779218},{"$f":"IF($F258,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!W$3))","v":5788.668453779218},{"$f":"IF($F258,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!X$3))","v":5788.668453779218},{"$f":"IF($F258,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!Y$3))","v":5788.668453779218},{"$f":"IF($F258,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!Z$3))","v":5788.668453779218},{"$f":"IF($F258,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!AA$3))","v":5788.668453779218},{"$f":"IF($F258,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!AB$3))","v":5788.668453779218},{"$f":"IF($F258,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!AC$3))","v":5788.668453779218},{"$f":"IF($F258,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!AD$3))","v":5788.668453779218},{"$f":"IF($F258,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!AE$3))","v":5788.668453779218},{"$f":"IF($F258,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!AF$3))","v":5788.668453779218},{"$f":"IF($F258,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!AG$3))","v":5788.668453779218},{"$f":"IF($F258,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!AH$3))","v":5788.668453779218},{"$f":"IF($F258,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!AI$3))","v":5788.668453779218},{"$f":"IF($F258,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!AJ$3))","v":5788.668453779218},{"$f":"IF($F258,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!AK$3))","v":5788.668453779218},{"$f":"IF($F258,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!AL$3))","v":5788.668453779218},{"$f":"IF($F258,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!AM$3))","v":5788.668453779218},{"$f":"IF($F258,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!AN$3))","v":5788.668453779218},{"$f":"IF($F258,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!AO$3))","v":5788.668453779218},{"$f":"IF($F258,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!AP$3))","v":5788.668453779218},{"$f":"IF($F258,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!AQ$3))","v":5788.668453779218},{"$f":"IF($F258,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!AR$3))","v":5788.668453779218},{"$f":"IF($F258,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Add IDC ",null,null,false,null,{"$f":"IF($F259,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!H$3))","v":407.73086104274603},{"$f":"IF($F259,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!I$3))","v":2762.9472119708817},{"$f":"IF($F259,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!J$3))","v":2617.9903807655901},{"$f":"IF($F259,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F259,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F259,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F259,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F259,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F259,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F259,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F259,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F259,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F259,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F259,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F259,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F259,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F259,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F259,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F259,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F259,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F259,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F259,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F259,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F259,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F259,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F259,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F259,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F259,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F259,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F259,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F259,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F259,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F259,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F259,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F259,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F259,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F259,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F259,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F259,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F259,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F259,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Closing Balance ",null,null,true,null,{"$f":"IF($F260,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!H$3))","v":407.73086104274603},{"$f":"IF($F260,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!I$3))","v":3170.6780730136279},{"$f":"IF($F260,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!J$3))","v":5788.668453779218},{"$f":"IF($F260,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!K$3))","v":5788.668453779218},{"$f":"IF($F260,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!L$3))","v":5788.668453779218},{"$f":"IF($F260,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!M$3))","v":5788.668453779218},{"$f":"IF($F260,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!N$3))","v":5788.668453779218},{"$f":"IF($F260,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!O$3))","v":5788.668453779218},{"$f":"IF($F260,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!P$3))","v":5788.668453779218},{"$f":"IF($F260,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!Q$3))","v":5788.668453779218},{"$f":"IF($F260,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!R$3))","v":5788.668453779218},{"$f":"IF($F260,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!S$3))","v":5788.668453779218},{"$f":"IF($F260,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!T$3))","v":5788.668453779218},{"$f":"IF($F260,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!U$3))","v":5788.668453779218},{"$f":"IF($F260,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!V$3))","v":5788.668453779218},{"$f":"IF($F260,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!W$3))","v":5788.668453779218},{"$f":"IF($F260,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!X$3))","v":5788.668453779218},{"$f":"IF($F260,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!Y$3))","v":5788.668453779218},{"$f":"IF($F260,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!Z$3))","v":5788.668453779218},{"$f":"IF($F260,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!AA$3))","v":5788.668453779218},{"$f":"IF($F260,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!AB$3))","v":5788.668453779218},{"$f":"IF($F260,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!AC$3))","v":5788.668453779218},{"$f":"IF($F260,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!AD$3))","v":5788.668453779218},{"$f":"IF($F260,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!AE$3))","v":5788.668453779218},{"$f":"IF($F260,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!AF$3))","v":5788.668453779218},{"$f":"IF($F260,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!AG$3))","v":5788.668453779218},{"$f":"IF($F260,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!AH$3))","v":5788.668453779218},{"$f":"IF($F260,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!AI$3))","v":5788.668453779218},{"$f":"IF($F260,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!AJ$3))","v":5788.668453779218},{"$f":"IF($F260,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!AK$3))","v":5788.668453779218},{"$f":"IF($F260,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!AL$3))","v":5788.668453779218},{"$f":"IF($F260,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!AM$3))","v":5788.668453779218},{"$f":"IF($F260,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!AN$3))","v":5788.668453779218},{"$f":"IF($F260,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!AO$3))","v":5788.668453779218},{"$f":"IF($F260,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!AP$3))","v":5788.668453779218},{"$f":"IF($F260,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!AQ$3))","v":5788.668453779218},{"$f":"IF($F260,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!AR$3))","v":5788.668453779218},{"$f":"IF($F260,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F260,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F260,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F260,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
[null,null,"Depreciation on IDC",null,null,false,null,{"$f":"IF($F262,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F262,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F262,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!J$3))","v":144.71671134448044},{"$f":"IF($F262,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!K$3))","v":564.39517424347378},{"$f":"IF($F262,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!L$3))","v":507.95565681912638},{"$f":"IF($F262,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!M$3))","v":457.16009113721384},{"$f":"IF($F262,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!N$3))","v":411.4440820234924},{"$f":"IF($F262,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!O$3))","v":370.29967382114324},{"$f":"IF($F262,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!P$3))","v":341.8150835272092},{"$f":"IF($F262,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!Q$3))","v":341.8150835272092},{"$f":"IF($F262,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!R$3))","v":341.8150835272092},{"$f":"IF($F262,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!S$3))","v":341.8150835272092},{"$f":"IF($F262,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!T$3))","v":341.8150835272092},{"$f":"IF($F262,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!U$3))","v":341.8150835272092},{"$f":"IF($F262,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!V$3))","v":341.8150835272092},{"$f":"IF($F262,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!W$3))","v":341.8150835272092},{"$f":"IF($F262,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!X$3))","v":341.8150835272092},{"$f":"IF($F262,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!Y$3))","v":256.36131264540688},{"$f":"IF($F262,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F262,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F262,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F262,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F262,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F262,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F262,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F262,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F262,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F262,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F262,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F262,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F262,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F262,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F262,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F262,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F262,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F262,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F262,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F262,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F262,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F262,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F262,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Accumulated Depreciation",null,null,false,null,{"$f":"IF($F263,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F263,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F263,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!J$3))","v":289.43342268896089},{"$f":"IF($F263,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!K$3))","v":5470.2916888213604},{"$f":"IF($F263,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!L$3))","v":11869.664664474283},{"$f":"IF($F263,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!M$3))","v":17629.10034256192},{"$f":"IF($F263,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!N$3))","v":22812.592452840792},{"$f":"IF($F263,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!O$3))","v":27477.735352091757},{"$f":"IF($F263,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!P$3))","v":31693.454715593998},{"$f":"IF($F263,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!Q$3))","v":35795.235717920521},{"$f":"IF($F263,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!R$3))","v":39897.01672024704},{"$f":"IF($F263,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!S$3))","v":43998.797722573559},{"$f":"IF($F263,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!T$3))","v":48100.578724900079},{"$f":"IF($F263,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!U$3))","v":52202.359727226598},{"$f":"IF($F263,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!V$3))","v":56304.140729553117},{"$f":"IF($F263,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!W$3))","v":60405.921731879636},{"$f":"IF($F263,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!X$3))","v":64507.702734206156},{"$f":"IF($F263,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!Y$3))","v":68438.576194769077},{"$f":"IF($F263,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!Z$3))","v":69464.021445350707},{"$f":"IF($F263,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!AA$3))","v":69464.021445350707},{"$f":"IF($F263,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!AB$3))","v":69464.021445350707},{"$f":"IF($F263,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!AC$3))","v":69464.021445350707},{"$f":"IF($F263,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!AD$3))","v":69464.021445350707},{"$f":"IF($F263,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!AE$3))","v":69464.021445350707},{"$f":"IF($F263,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!AF$3))","v":69464.021445350707},{"$f":"IF($F263,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!AG$3))","v":69464.021445350707},{"$f":"IF($F263,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!AH$3))","v":69464.021445350707},{"$f":"IF($F263,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!AI$3))","v":69464.021445350707},{"$f":"IF($F263,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!AJ$3))","v":69464.021445350707},{"$f":"IF($F263,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!AK$3))","v":69464.021445350707},{"$f":"IF($F263,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!AL$3))","v":69464.021445350707},{"$f":"IF($F263,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!AM$3))","v":69464.021445350707},{"$f":"IF($F263,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!AN$3))","v":69464.021445350707},{"$f":"IF($F263,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!AO$3))","v":69464.021445350707},{"$f":"IF($F263,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!AP$3))","v":69464.021445350707},{"$f":"IF($F263,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!AQ$3))","v":69464.021445350707},{"$f":"IF($F263,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!AR$3))","v":69464.021445350707},{"$f":"IF($F263,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!AS$3))","v":11577.336907558451},{"$f":"IF($F263,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F263,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F263,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Net IDC Investment",null,null,false,null,{"$f":"IF($F264,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!H$3))","v":1237.8853521296307},{"$f":"IF($F264,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!I$3))","v":20838.018331088275},{"$f":"IF($F264,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!J$3))","v":58682.576220432704},{"$f":"IF($F264,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!K$3))","v":63993.729756529261},{"$f":"IF($F264,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!L$3))","v":57594.356780876333},{"$f":"IF($F264,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!M$3))","v":51834.921102788692},{"$f":"IF($F264,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!N$3))","v":46651.428992509827},{"$f":"IF($F264,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!O$3))","v":41986.286093258859},{"$f":"IF($F264,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!P$3))","v":37770.566729756611},{"$f":"IF($F264,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!Q$3))","v":33668.785727430091},{"$f":"IF($F264,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!R$3))","v":29567.004725103572},{"$f":"IF($F264,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!S$3))","v":25465.223722777053},{"$f":"IF($F264,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!T$3))","v":21363.442720450534},{"$f":"IF($F264,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!U$3))","v":17261.661718124014},{"$f":"IF($F264,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!V$3))","v":13159.880715797495},{"$f":"IF($F264,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!W$3))","v":9058.099713470976},{"$f":"IF($F264,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!X$3))","v":4956.3187111444568},{"$f":"IF($F264,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!Y$3))","v":1025.4452505815425},{"$f":"IF($F264,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!Z$3))","v":-8.7311491370201111E-11},{"$f":"IF($F264,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!AA$3))","v":-8.7311491370201111E-11},{"$f":"IF($F264,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!AB$3))","v":-8.7311491370201111E-11},{"$f":"IF($F264,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!AC$3))","v":-8.7311491370201111E-11},{"$f":"IF($F264,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!AD$3))","v":-8.7311491370201111E-11},{"$f":"IF($F264,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!AE$3))","v":-8.7311491370201111E-11},{"$f":"IF($F264,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!AF$3))","v":-8.7311491370201111E-11},{"$f":"IF($F264,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!AG$3))","v":-8.7311491370201111E-11},{"$f":"IF($F264,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!AH$3))","v":-8.7311491370201111E-11},{"$f":"IF($F264,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!AI$3))","v":-8.7311491370201111E-11},{"$f":"IF($F264,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!AJ$3))","v":-8.7311491370201111E-11},{"$f":"IF($F264,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!AK$3))","v":-8.7311491370201111E-11},{"$f":"IF($F264,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!AL$3))","v":-8.7311491370201111E-11},{"$f":"IF($F264,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!AM$3))","v":-8.7311491370201111E-11},{"$f":"IF($F264,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!AN$3))","v":-8.7311491370201111E-11},{"$f":"IF($F264,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!AO$3))","v":-8.7311491370201111E-11},{"$f":"IF($F264,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!AP$3))","v":-8.7311491370201111E-11},{"$f":"IF($F264,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!AQ$3))","v":-8.7311491370201111E-11},{"$f":"IF($F264,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!AR$3))","v":-8.7311491370201111E-11},{"$f":"IF($F264,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!AS$3))","v":-1.4551915228366852E-11},{"$f":"IF($F264,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F264,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F264,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
["Income Statement"]
[null,"Revenues",null,null,null,false,null,{"$f":"IF($F267,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F267,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F267,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!J$3))","v":12364.241139649104},{"$f":"IF($F267,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!K$3))","v":49538.416698333509},{"$f":"IF($F267,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!L$3))","v":49851.47095724901},{"$f":"IF($F267,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!M$3))","v":54526.367277091209},{"$f":"IF($F267,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!N$3))","v":67913.799360992882},{"$f":"IF($F267,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!O$3))","v":66457.455585102463},{"$f":"IF($F267,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!P$3))","v":67763.844970129139},{"$f":"IF($F267,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!Q$3))","v":68720.942961851557},{"$f":"IF($F267,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!R$3))","v":68636.663686834305},{"$f":"IF($F267,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!S$3))","v":67043.795082044991},{"$f":"IF($F267,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!T$3))","v":61160.454555700446},{"$f":"IF($F267,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!U$3))","v":63162.299204246323},{"$f":"IF($F267,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!V$3))","v":63084.837042699568},{"$f":"IF($F267,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!W$3))","v":63007.469880646931},{"$f":"IF($F267,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!X$3))","v":63102.688909129778},{"$f":"IF($F267,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!Y$3))","v":62853.020089137841},{"$f":"IF($F267,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!Z$3))","v":62775.937227095375},{"$f":"IF($F267,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!AA$3))","v":62698.94889937462},{"$f":"IF($F267,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!AB$3))","v":62793.70168047191},{"$f":"IF($F267,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!AC$3))","v":63148.549975200971},{"$f":"IF($F267,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!AD$3))","v":64860.214413588292},{"$f":"IF($F267,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!AE$3))","v":63257.410545288214},{"$f":"IF($F267,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!AF$3))","v":65757.797220342341},{"$f":"IF($F267,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!AG$3))","v":65497.623336771176},{"$f":"IF($F267,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!AH$3))","v":65417.297136747402},{"$f":"IF($F267,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!AI$3))","v":65337.069448670809},{"$f":"IF($F267,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!AJ$3))","v":65435.809047143877},{"$f":"IF($F267,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!AK$3))","v":65176.909125247614},{"$f":"IF($F267,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!AL$3))","v":65096.976248715488},{"$f":"IF($F267,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!AM$3))","v":65017.141401759123},{"$f":"IF($F267,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!AN$3))","v":65115.397514101591},{"$f":"IF($F267,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!AO$3))","v":64857.765315827739},{"$f":"IF($F267,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!AP$3))","v":46999.440804589933},{"$f":"IF($F267,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F267,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F267,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F267,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F267,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F267,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Operating Expenses",null,null,null,false,null,{"$f":"IF($F268,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F268,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F268,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!J$3))","v":10865.605102659287},{"$f":"IF($F268,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!K$3))","v":44199.297002346764},{"$f":"IF($F268,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!L$3))","v":44573.347948276627},{"$f":"IF($F268,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!M$3))","v":44762.807343756424},{"$f":"IF($F268,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!N$3))","v":44597.253244964493},{"$f":"IF($F268,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!O$3))","v":43537.613403944357},{"$f":"IF($F268,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!P$3))","v":43925.978521179117},{"$f":"IF($F268,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!Q$3))","v":44138.030053187853},{"$f":"IF($F268,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!R$3))","v":44447.344027432977},{"$f":"IF($F268,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!S$3))","v":43992.395542371924},{"$f":"IF($F268,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!T$3))","v":41300.386023299186},{"$f":"IF($F268,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!U$3))","v":42480.294123992164},{"$f":"IF($F268,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!V$3))","v":42807.14460114856},{"$f":"IF($F268,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!W$3))","v":43140.560963216929},{"$f":"IF($F268,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!X$3))","v":43565.894871375946},{"$f":"IF($F268,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!Y$3))","v":43827.609381632268},{"$f":"IF($F268,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!Z$3))","v":44181.506839245289},{"$f":"IF($F268,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!AA$3))","v":44542.501084906966},{"$f":"IF($F268,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!AB$3))","v":44997.077459339824},{"$f":"IF($F268,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!AC$3))","v":45606.008182599777},{"$f":"IF($F268,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!AD$3))","v":46940.511562207044},{"$f":"IF($F268,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!AE$3))","v":46472.740456092273},{"$f":"IF($F268,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!AF$3))","v":48012.387934270759},{"$f":"IF($F268,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!AG$3))","v":48333.86282805349},{"$f":"IF($F268,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!AH$3))","v":48755.157402169869},{"$f":"IF($F268,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!AI$3))","v":49184.872445865149},{"$f":"IF($F268,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!AJ$3))","v":49716.123463668977},{"$f":"IF($F268,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!AK$3))","v":50070.228015284665},{"$f":"IF($F268,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!AL$3))","v":50526.208754050684},{"$f":"IF($F268,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!AM$3))","v":50991.290517319168},{"$f":"IF($F268,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!AN$3))","v":51560.105262519413},{"$f":"IF($F268,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!AO$3))","v":51949.474925315124},{"$f":"IF($F268,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!AP$3))","v":38327.934285237468},{"$f":"IF($F268,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F268,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F268,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F268,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F268,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F268,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"EBITDA",null,null,false,null,{"$f":"IF($F269,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!J$3))","v":1498.6360369898189},{"$f":"IF($F269,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!K$3))","v":5339.1196959867593},{"$f":"IF($F269,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!L$3))","v":5278.1230089723904},{"$f":"IF($F269,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!M$3))","v":9763.5599333347818},{"$f":"IF($F269,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!N$3))","v":23316.546116028403},{"$f":"IF($F269,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!O$3))","v":22919.842181158092},{"$f":"IF($F269,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!P$3))","v":23837.866448950022},{"$f":"IF($F269,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!Q$3))","v":24582.912908663704},{"$f":"IF($F269,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!R$3))","v":24189.319659401313},{"$f":"IF($F269,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!S$3))","v":23051.399539673064},{"$f":"IF($F269,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!T$3))","v":19860.068532401259},{"$f":"IF($F269,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!U$3))","v":20682.00508025417},{"$f":"IF($F269,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!V$3))","v":20277.692441551015},{"$f":"IF($F269,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!W$3))","v":19866.90891743001},{"$f":"IF($F269,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!X$3))","v":19536.794037753836},{"$f":"IF($F269,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!Y$3))","v":19025.410707505565},{"$f":"IF($F269,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!Z$3))","v":18594.43038785009},{"$f":"IF($F269,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!AA$3))","v":18156.447814467647},{"$f":"IF($F269,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!AB$3))","v":17796.624221132082},{"$f":"IF($F269,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!AC$3))","v":17542.541792601198},{"$f":"IF($F269,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!AD$3))","v":17919.702851381233},{"$f":"IF($F269,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!AE$3))","v":16784.670089195941},{"$f":"IF($F269,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!AF$3))","v":17745.409286071575},{"$f":"IF($F269,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!AG$3))","v":17163.760508717671},{"$f":"IF($F269,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!AH$3))","v":16662.139734577533},{"$f":"IF($F269,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!AI$3))","v":16152.197002805657},{"$f":"IF($F269,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!AJ$3))","v":15719.685583474915},{"$f":"IF($F269,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!AK$3))","v":15106.681109962949},{"$f":"IF($F269,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!AL$3))","v":14570.767494664815},{"$f":"IF($F269,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!AM$3))","v":14025.850884439958},{"$f":"IF($F269,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!AN$3))","v":13555.292251582181},{"$f":"IF($F269,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!AO$3))","v":12908.290390512608},{"$f":"IF($F269,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!AP$3))","v":8671.5065193524715},{"$f":"IF($F269,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Less Depreciation",null,null,null,false,null,{"$f":"IF($F270,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!J$3))","v":6375},{"$f":"IF($F270,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!K$3))","v":24862.5},{"$f":"IF($F270,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!L$3))","v":22376.250000000004},{"$f":"IF($F270,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!M$3))","v":20138.625000000004},{"$f":"IF($F270,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!N$3))","v":18124.762500000004},{"$f":"IF($F270,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!O$3))","v":16312.286250000001},{"$f":"IF($F270,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!P$3))","v":15057.495000000003},{"$f":"IF($F270,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!Q$3))","v":15057.495000000003},{"$f":"IF($F270,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!R$3))","v":15057.495000000003},{"$f":"IF($F270,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!S$3))","v":15057.495000000003},{"$f":"IF($F270,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!T$3))","v":15057.495000000003},{"$f":"IF($F270,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!U$3))","v":15057.495000000003},{"$f":"IF($F270,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!V$3))","v":15057.495000000003},{"$f":"IF($F270,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!W$3))","v":15057.495000000003},{"$f":"IF($F270,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!X$3))","v":15057.495000000003},{"$f":"IF($F270,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!Y$3))","v":11293.121250000002},{"$f":"IF($F270,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Less Depreciaton on IDC",null,null,null,false,null,{"$f":"IF($F271,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!J$3))","v":197.21671134448047},{"$f":"IF($F271,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!K$3))","v":774.39517424347378},{"$f":"IF($F271,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!L$3))","v":717.95565681912638},{"$f":"IF($F271,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!M$3))","v":667.16009113721384},{"$f":"IF($F271,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!N$3))","v":621.44408202349246},{"$f":"IF($F271,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!O$3))","v":527.79967382114319},{"$f":"IF($F271,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!P$3))","v":341.8150835272092},{"$f":"IF($F271,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!Q$3))","v":341.8150835272092},{"$f":"IF($F271,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!R$3))","v":341.8150835272092},{"$f":"IF($F271,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!S$3))","v":341.8150835272092},{"$f":"IF($F271,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!T$3))","v":341.8150835272092},{"$f":"IF($F271,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!U$3))","v":341.8150835272092},{"$f":"IF($F271,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!V$3))","v":341.8150835272092},{"$f":"IF($F271,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!W$3))","v":341.8150835272092},{"$f":"IF($F271,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!X$3))","v":341.8150835272092},{"$f":"IF($F271,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!Y$3))","v":256.36131264540688},{"$f":"IF($F271,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"EBIT",null,null,false,null,{"$f":"IF($F272,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!J$3))","v":-5073.5806743546618},{"$f":"IF($F272,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!K$3))","v":-20297.775478256717},{"$f":"IF($F272,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!L$3))","v":-17816.082647846742},{"$f":"IF($F272,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!M$3))","v":-11042.225157802437},{"$f":"IF($F272,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!N$3))","v":4570.3395340049083},{"$f":"IF($F272,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!O$3))","v":6079.7562573369478},{"$f":"IF($F272,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!P$3))","v":8438.5563654228063},{"$f":"IF($F272,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!Q$3))","v":9183.6028251364914},{"$f":"IF($F272,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!R$3))","v":8790.0095758741027},{"$f":"IF($F272,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!S$3))","v":7652.0894561458526},{"$f":"IF($F272,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!T$3))","v":4460.7584488740458},{"$f":"IF($F272,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!U$3))","v":5282.6949967269566},{"$f":"IF($F272,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!V$3))","v":4878.382358023804},{"$f":"IF($F272,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!W$3))","v":4467.5988339027972},{"$f":"IF($F272,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!X$3))","v":4137.4839542266209},{"$f":"IF($F272,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!Y$3))","v":7475.9281448601569},{"$f":"IF($F272,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!Z$3))","v":18594.43038785009},{"$f":"IF($F272,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!AA$3))","v":18156.447814467647},{"$f":"IF($F272,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!AB$3))","v":17796.624221132082},{"$f":"IF($F272,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!AC$3))","v":17542.541792601198},{"$f":"IF($F272,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!AD$3))","v":17919.702851381233},{"$f":"IF($F272,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!AE$3))","v":16784.670089195941},{"$f":"IF($F272,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!AF$3))","v":17745.409286071575},{"$f":"IF($F272,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!AG$3))","v":17163.760508717671},{"$f":"IF($F272,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!AH$3))","v":16662.139734577533},{"$f":"IF($F272,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!AI$3))","v":16152.197002805657},{"$f":"IF($F272,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!AJ$3))","v":15719.685583474915},{"$f":"IF($F272,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!AK$3))","v":15106.681109962949},{"$f":"IF($F272,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!AL$3))","v":14570.767494664815},{"$f":"IF($F272,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!AM$3))","v":14025.850884439958},{"$f":"IF($F272,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!AN$3))","v":13555.292251582181},{"$f":"IF($F272,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!AO$3))","v":12908.290390512608},{"$f":"IF($F272,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!AP$3))","v":8671.5065193524715},{"$f":"IF($F272,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Add: Interest Income",null,null,null,false,null,{"$f":"IF($F273,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!J$3))","v":15.118624608316432},{"$f":"IF($F273,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!K$3))","v":70.508101704567494},{"$f":"IF($F273,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!L$3))","v":67.40412335227353},{"$f":"IF($F273,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!M$3))","v":68.619141226996547},{"$f":"IF($F273,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!N$3))","v":93.147388087735351},{"$f":"IF($F273,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!O$3))","v":89.180070391672857},{"$f":"IF($F273,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!P$3))","v":84.993803616220362},{"$f":"IF($F273,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!Q$3))","v":80.258862149702864},{"$f":"IF($F273,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!R$3))","v":26.094306367700192},{"$f":"IF($F273,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Less Interest Expense (Tax Deductible!)",null,null,null,false,null,{"$f":"IF($F274,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!J$3))","v":874.99999999999955},{"$f":"IF($F274,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!K$3))","v":3324.9999999999986},{"$f":"IF($F274,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!L$3))","v":2974.9999999999982},{"$f":"IF($F274,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!M$3))","v":2624.9999999999986},{"$f":"IF($F274,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!N$3))","v":2192.2230375464237},{"$f":"IF($F274,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!O$3))","v":1636.4630152617556},{"$f":"IF($F274,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!P$3))","v":1065.1677807107753},{"$f":"IF($F274,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!Q$3))","v":474.09794989747519},{"$f":"IF($F274,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!R$3))","v":42.646023830333135},{"$f":"IF($F274,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"EBT",null,null,false,null,{"$f":"IF($F275,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F275,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F275,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!J$3))","v":-5933.4620497463447},{"$f":"IF($F275,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!K$3))","v":-23552.267376552147},{"$f":"IF($F275,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!L$3))","v":-20723.678524494466},{"$f":"IF($F275,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!M$3))","v":-13598.606016575439},{"$f":"IF($F275,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!N$3))","v":2471.2638845462202},{"$f":"IF($F275,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!O$3))","v":4532.4733124668637},{"$f":"IF($F275,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!P$3))","v":7458.3823883282512},{"$f":"IF($F275,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!Q$3))","v":8789.7637373887192},{"$f":"IF($F275,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!R$3))","v":8773.4578584114697},{"$f":"IF($F275,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!S$3))","v":7652.0894561458526},{"$f":"IF($F275,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!T$3))","v":4460.7584488740458},{"$f":"IF($F275,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!U$3))","v":5282.6949967269566},{"$f":"IF($F275,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!V$3))","v":4878.382358023804},{"$f":"IF($F275,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!W$3))","v":4467.5988339027972},{"$f":"IF($F275,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!X$3))","v":4137.4839542266209},{"$f":"IF($F275,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!Y$3))","v":7475.9281448601569},{"$f":"IF($F275,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!Z$3))","v":18594.43038785009},{"$f":"IF($F275,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!AA$3))","v":18156.447814467647},{"$f":"IF($F275,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!AB$3))","v":17796.624221132082},{"$f":"IF($F275,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!AC$3))","v":17542.541792601198},{"$f":"IF($F275,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!AD$3))","v":17919.702851381233},{"$f":"IF($F275,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!AE$3))","v":16784.670089195941},{"$f":"IF($F275,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!AF$3))","v":17745.409286071575},{"$f":"IF($F275,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!AG$3))","v":17163.760508717671},{"$f":"IF($F275,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!AH$3))","v":16662.139734577533},{"$f":"IF($F275,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!AI$3))","v":16152.197002805657},{"$f":"IF($F275,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!AJ$3))","v":15719.685583474915},{"$f":"IF($F275,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!AK$3))","v":15106.681109962949},{"$f":"IF($F275,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!AL$3))","v":14570.767494664815},{"$f":"IF($F275,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!AM$3))","v":14025.850884439958},{"$f":"IF($F275,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!AN$3))","v":13555.292251582181},{"$f":"IF($F275,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!AO$3))","v":12908.290390512608},{"$f":"IF($F275,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!AP$3))","v":8671.5065193524715},{"$f":"IF($F275,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F275,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F275,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F275,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F275,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F275,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Less Taxes",null,null,null,false,null,{"$f":"IF($F276,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F276,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F276,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!J$3))","v":-2385.2517439980306},{"$f":"IF($F276,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!K$3))","v":-9468.0114853739633},{"$f":"IF($F276,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!L$3))","v":-8330.9187668467748},{"$f":"IF($F276,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!M$3))","v":-5466.6396186633274},{"$f":"IF($F276,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!N$3))","v":993.44808158758065},{"$f":"IF($F276,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!O$3))","v":1822.0542716116795},{"$f":"IF($F276,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!P$3))","v":2998.2697201079573},{"$f":"IF($F276,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!Q$3))","v":3533.485022430265},{"$f":"IF($F276,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!R$3))","v":3526.93005908141},{"$f":"IF($F276,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!S$3))","v":3076.139961370633},{"$f":"IF($F276,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!T$3))","v":1793.2248964473667},{"$f":"IF($F276,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!U$3))","v":2123.6433886842365},{"$f":"IF($F276,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!V$3))","v":1961.1097079255694},{"$f":"IF($F276,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!W$3))","v":1795.9747312289246},{"$f":"IF($F276,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!X$3))","v":1663.2685495991018},{"$f":"IF($F276,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!Y$3))","v":3005.3231142337836},{"$f":"IF($F276,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!Z$3))","v":7474.9610159157373},{"$f":"IF($F276,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!AA$3))","v":7298.8920214159953},{"$f":"IF($F276,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!AB$3))","v":7154.242936895097},{"$f":"IF($F276,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!AC$3))","v":7052.1018006256818},{"$f":"IF($F276,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!AD$3))","v":7203.7205462552583},{"$f":"IF($F276,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!AE$3))","v":6747.4373758567681},{"$f":"IF($F276,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!AF$3))","v":7133.6545330007757},{"$f":"IF($F276,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!AG$3))","v":6899.8317245045046},{"$f":"IF($F276,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!AH$3))","v":6698.1801733001694},{"$f":"IF($F276,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!AI$3))","v":6493.1831951278737},{"$f":"IF($F276,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!AJ$3))","v":6319.3136045569154},{"$f":"IF($F276,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!AK$3))","v":6072.8858062051058},{"$f":"IF($F276,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!AL$3))","v":5857.4485328552573},{"$f":"IF($F276,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!AM$3))","v":5638.3920555448658},{"$f":"IF($F276,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!AN$3))","v":5449.2274851360362},{"$f":"IF($F276,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!AO$3))","v":5189.1327369860683},{"$f":"IF($F276,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!AP$3))","v":3485.9456207796943},{"$f":"IF($F276,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F276,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F276,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F276,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F276,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F276,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
[null,"NOL Calculation"]
[null,null,"Opening Balance",null,null,true,null,{"$f":"IF($F279,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!J$3))","v":3944.3308211067811},{"$f":"IF($F279,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!K$3))","v":27668.751489372287},{"$f":"IF($F279,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!L$3))","v":48614.363892912508},{"$f":"IF($F279,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!M$3))","v":63953.737125325119},{"$f":"IF($F279,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!N$3))","v":61621.220972704497},{"$f":"IF($F279,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!O$3))","v":57364.164032775603},{"$f":"IF($F279,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!P$3))","v":50024.037893004119},{"$f":"IF($F279,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!Q$3))","v":41355.251330521329},{"$f":"IF($F279,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!R$3))","v":32556.05981705376},{"$f":"IF($F279,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!S$3))","v":24621.507361130392},{"$f":"IF($F279,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!T$3))","v":20179.911744582085},{"$f":"IF($F279,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!U$3))","v":14863.539443806239},{"$f":"IF($F279,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!V$3))","v":9950.9434131310882},{"$f":"IF($F279,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!W$3))","v":5448.5838444947312},{"$f":"IF($F279,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!X$3))","v":1275.7811900849329},{"$f":"IF($F279,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Add: NOL Created",null,null,false,null,{"$f":"IF($F280,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!J$3))","v":5933.4620497463447},{"$f":"IF($F280,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!K$3))","v":23552.267376552147},{"$f":"IF($F280,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!L$3))","v":20723.678524494466},{"$f":"IF($F280,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!M$3))","v":13948.766033878135},{"$f":"IF($F280,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!N$3))","v":32.509675880655124},{"$f":"IF($F280,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!T$3))","v":468.27737208919092},{"$f":"IF($F280,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Less: NOL Used",null,null,false,null,{"$f":"IF($F281,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!M$3))","v":350.16001730269454},{"$f":"IF($F281,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!N$3))","v":2503.7735604268751},{"$f":"IF($F281,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!O$3))","v":4532.4733124668637},{"$f":"IF($F281,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!P$3))","v":7458.3823883282512},{"$f":"IF($F281,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!Q$3))","v":8789.7637373887192},{"$f":"IF($F281,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!R$3))","v":8773.4578584114697},{"$f":"IF($F281,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!S$3))","v":7652.0894561458526},{"$f":"IF($F281,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!T$3))","v":4929.0358209632368},{"$f":"IF($F281,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!U$3))","v":5282.6949967269566},{"$f":"IF($F281,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!V$3))","v":4878.382358023804},{"$f":"IF($F281,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!W$3))","v":4467.5988339027972},{"$f":"IF($F281,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!X$3))","v":4137.4839542266209},{"$f":"IF($F281,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!Y$3))","v":903.6647383267383},{"$f":"IF($F281,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Closing Balance",null,null,true,null,{"$f":"IF($F282,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F282,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F282,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!J$3))","v":5933.4620497463447},{"$f":"IF($F282,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!K$3))","v":29485.729426298491},{"$f":"IF($F282,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!L$3))","v":50209.407950792949},{"$f":"IF($F282,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!M$3))","v":63808.013967368388},{"$f":"IF($F282,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!N$3))","v":61336.75008282216},{"$f":"IF($F282,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!O$3))","v":56804.276770355289},{"$f":"IF($F282,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!P$3))","v":49345.894382027043},{"$f":"IF($F282,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!Q$3))","v":40556.130644638317},{"$f":"IF($F282,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!R$3))","v":31782.672786226842},{"$f":"IF($F282,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!S$3))","v":24130.583330080975},{"$f":"IF($F282,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!T$3))","v":19669.824881206925},{"$f":"IF($F282,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!U$3))","v":14387.129884479966},{"$f":"IF($F282,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!V$3))","v":9508.7475264561581},{"$f":"IF($F282,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!W$3))","v":5041.1486925533591},{"$f":"IF($F282,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!X$3))","v":903.66473832673819},{"$f":"IF($F282,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F282,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F282,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F282,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F282,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F282,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F282,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F282,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F282,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F282,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F282,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F282,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F282,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F282,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F282,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F282,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F282,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F282,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F282,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F282,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F282,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F282,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F282,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F282,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
[null,null,"Adjusted EBT",null,null,false,null,{"$f":"IF($F284,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!Y$3))","v":6572.2634065334187},{"$f":"IF($F284,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!Z$3))","v":18594.43038785009},{"$f":"IF($F284,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!AA$3))","v":18156.447814467647},{"$f":"IF($F284,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!AB$3))","v":17796.624221132082},{"$f":"IF($F284,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!AC$3))","v":17542.541792601198},{"$f":"IF($F284,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!AD$3))","v":17919.702851381233},{"$f":"IF($F284,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!AE$3))","v":16784.670089195941},{"$f":"IF($F284,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!AF$3))","v":17745.409286071575},{"$f":"IF($F284,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!AG$3))","v":17163.760508717671},{"$f":"IF($F284,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!AH$3))","v":16662.139734577533},{"$f":"IF($F284,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!AI$3))","v":16152.197002805657},{"$f":"IF($F284,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!AJ$3))","v":15719.685583474915},{"$f":"IF($F284,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!AK$3))","v":15106.681109962949},{"$f":"IF($F284,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!AL$3))","v":14570.767494664815},{"$f":"IF($F284,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!AM$3))","v":14025.850884439958},{"$f":"IF($F284,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!AN$3))","v":13555.292251582181},{"$f":"IF($F284,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!AO$3))","v":12908.290390512608},{"$f":"IF($F284,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!AP$3))","v":8671.5065193524715},{"$f":"IF($F284,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Taxes After NOL",null,null,false,null,{"$f":"IF($F285,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!Y$3))","v":2642.0498894264347},{"$f":"IF($F285,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!Z$3))","v":7474.9610159157373},{"$f":"IF($F285,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!AA$3))","v":7298.8920214159953},{"$f":"IF($F285,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!AB$3))","v":7154.242936895097},{"$f":"IF($F285,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!AC$3))","v":7052.1018006256818},{"$f":"IF($F285,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!AD$3))","v":7203.7205462552583},{"$f":"IF($F285,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!AE$3))","v":6747.4373758567681},{"$f":"IF($F285,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!AF$3))","v":7133.6545330007757},{"$f":"IF($F285,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!AG$3))","v":6899.8317245045046},{"$f":"IF($F285,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!AH$3))","v":6698.1801733001694},{"$f":"IF($F285,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!AI$3))","v":6493.1831951278737},{"$f":"IF($F285,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!AJ$3))","v":6319.3136045569154},{"$f":"IF($F285,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!AK$3))","v":6072.8858062051058},{"$f":"IF($F285,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!AL$3))","v":5857.4485328552573},{"$f":"IF($F285,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!AM$3))","v":5638.3920555448658},{"$f":"IF($F285,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!AN$3))","v":5449.2274851360362},{"$f":"IF($F285,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!AO$3))","v":5189.1327369860683},{"$f":"IF($F285,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!AP$3))","v":3485.9456207796943},{"$f":"IF($F285,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Net Profits",null,null,false,null,{"$f":"IF($F286,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F286,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F286,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!J$3))","v":-5933.4620497463447},{"$f":"IF($F286,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!K$3))","v":-23552.267376552147},{"$f":"IF($F286,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!L$3))","v":-20723.678524494466},{"$f":"IF($F286,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!M$3))","v":-13598.606016575439},{"$f":"IF($F286,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!N$3))","v":2471.2638845462202},{"$f":"IF($F286,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!O$3))","v":4532.4733124668637},{"$f":"IF($F286,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!P$3))","v":7458.3823883282512},{"$f":"IF($F286,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!Q$3))","v":8789.7637373887192},{"$f":"IF($F286,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!R$3))","v":8773.4578584114697},{"$f":"IF($F286,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!S$3))","v":7652.0894561458526},{"$f":"IF($F286,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!T$3))","v":4460.7584488740458},{"$f":"IF($F286,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!U$3))","v":5282.6949967269566},{"$f":"IF($F286,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!V$3))","v":4878.382358023804},{"$f":"IF($F286,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!W$3))","v":4467.5988339027972},{"$f":"IF($F286,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!X$3))","v":4137.4839542266209},{"$f":"IF($F286,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!Y$3))","v":4833.8782554337231},{"$f":"IF($F286,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!Z$3))","v":11119.469371934354},{"$f":"IF($F286,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!AA$3))","v":10857.555793051652},{"$f":"IF($F286,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!AB$3))","v":10642.381284236984},{"$f":"IF($F286,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!AC$3))","v":10490.439991975516},{"$f":"IF($F286,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!AD$3))","v":10715.982305125979},{"$f":"IF($F286,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!AE$3))","v":10037.232713339172},{"$f":"IF($F286,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!AF$3))","v":10611.754753070803},{"$f":"IF($F286,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!AG$3))","v":10263.928784213169},{"$f":"IF($F286,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!AH$3))","v":9963.9595612773628},{"$f":"IF($F286,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!AI$3))","v":9659.0138076777821},{"$f":"IF($F286,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!AJ$3))","v":9400.3719789179995},{"$f":"IF($F286,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!AK$3))","v":9033.7953037578445},{"$f":"IF($F286,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!AL$3))","v":8713.3189618095585},{"$f":"IF($F286,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!AM$3))","v":8387.4588288950963},{"$f":"IF($F286,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!AN$3))","v":8106.064766446143},{"$f":"IF($F286,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!AO$3))","v":7719.1576535265394},{"$f":"IF($F286,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!AP$3))","v":5185.5608985727777},{"$f":"IF($F286,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F286,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F286,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F286,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F286,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F286,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
["Cash Flow (Only After COD)",null,null,null,null,false,null,{"$f":"IF($F288,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"EBITDA",null,null,null,false,null,{"$f":"IF($F289,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!J$3))","v":1498.6360369898189},{"$f":"IF($F289,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!K$3))","v":5339.1196959867593},{"$f":"IF($F289,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!L$3))","v":5278.1230089723904},{"$f":"IF($F289,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!M$3))","v":9763.5599333347818},{"$f":"IF($F289,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!N$3))","v":23316.546116028403},{"$f":"IF($F289,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!O$3))","v":22919.842181158092},{"$f":"IF($F289,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!P$3))","v":23837.866448950022},{"$f":"IF($F289,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!Q$3))","v":24582.912908663704},{"$f":"IF($F289,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!R$3))","v":24189.319659401313},{"$f":"IF($F289,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!S$3))","v":23051.399539673064},{"$f":"IF($F289,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!T$3))","v":19860.068532401259},{"$f":"IF($F289,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!U$3))","v":20682.00508025417},{"$f":"IF($F289,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!V$3))","v":20277.692441551015},{"$f":"IF($F289,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!W$3))","v":19866.90891743001},{"$f":"IF($F289,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!X$3))","v":19536.794037753836},{"$f":"IF($F289,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!Y$3))","v":19025.410707505565},{"$f":"IF($F289,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!Z$3))","v":18594.43038785009},{"$f":"IF($F289,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!AA$3))","v":18156.447814467647},{"$f":"IF($F289,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!AB$3))","v":17796.624221132082},{"$f":"IF($F289,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!AC$3))","v":17542.541792601198},{"$f":"IF($F289,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!AD$3))","v":17919.702851381233},{"$f":"IF($F289,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!AE$3))","v":16784.670089195941},{"$f":"IF($F289,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!AF$3))","v":17745.409286071575},{"$f":"IF($F289,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!AG$3))","v":17163.760508717671},{"$f":"IF($F289,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!AH$3))","v":16662.139734577533},{"$f":"IF($F289,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!AI$3))","v":16152.197002805657},{"$f":"IF($F289,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!AJ$3))","v":15719.685583474915},{"$f":"IF($F289,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!AK$3))","v":15106.681109962949},{"$f":"IF($F289,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!AL$3))","v":14570.767494664815},{"$f":"IF($F289,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!AM$3))","v":14025.850884439958},{"$f":"IF($F289,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!AN$3))","v":13555.292251582181},{"$f":"IF($F289,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!AO$3))","v":12908.290390512608},{"$f":"IF($F289,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!AP$3))","v":8671.5065193524715},{"$f":"IF($F289,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Less  Working Capital Changes",null,null,null,false,null,{"$f":"IF($F290,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Less Future Taxes Paid",null,null,null,false,null,{"$f":"IF($F291,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!Y$3))","v":2642.0498894264347},{"$f":"IF($F291,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!Z$3))","v":7474.9610159157373},{"$f":"IF($F291,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!AA$3))","v":7298.8920214159953},{"$f":"IF($F291,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!AB$3))","v":7154.242936895097},{"$f":"IF($F291,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!AC$3))","v":7052.1018006256818},{"$f":"IF($F291,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!AD$3))","v":7203.7205462552583},{"$f":"IF($F291,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!AE$3))","v":6747.4373758567681},{"$f":"IF($F291,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!AF$3))","v":7133.6545330007757},{"$f":"IF($F291,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!AG$3))","v":6899.8317245045046},{"$f":"IF($F291,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!AH$3))","v":6698.1801733001694},{"$f":"IF($F291,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!AI$3))","v":6493.1831951278737},{"$f":"IF($F291,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!AJ$3))","v":6319.3136045569154},{"$f":"IF($F291,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!AK$3))","v":6072.8858062051058},{"$f":"IF($F291,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!AL$3))","v":5857.4485328552573},{"$f":"IF($F291,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!AM$3))","v":5638.3920555448658},{"$f":"IF($F291,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!AN$3))","v":5449.2274851360362},{"$f":"IF($F291,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!AO$3))","v":5189.1327369860683},{"$f":"IF($F291,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!AP$3))","v":3485.9456207796943},{"$f":"IF($F291,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Add Interest Income",null,null,null,false,null,{"$f":"IF($F292,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!J$3))","v":15.118624608316432},{"$f":"IF($F292,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!K$3))","v":70.508101704567494},{"$f":"IF($F292,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!L$3))","v":67.40412335227353},{"$f":"IF($F292,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!M$3))","v":68.619141226996547},{"$f":"IF($F292,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!N$3))","v":93.147388087735351},{"$f":"IF($F292,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!O$3))","v":89.180070391672857},{"$f":"IF($F292,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!P$3))","v":84.993803616220362},{"$f":"IF($F292,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!Q$3))","v":80.258862149702864},{"$f":"IF($F292,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!R$3))","v":26.094306367700192},{"$f":"IF($F292,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Less: Interest on Defaulted Debt",null,null,null,false,null,{"$f":"IF($F293,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Cash Available for Debt Service",null,null,false,null,{"$f":"IF($F294,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!J$3))","v":1513.7546615981353},{"$f":"IF($F294,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!K$3))","v":5409.627797691327},{"$f":"IF($F294,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!L$3))","v":5345.5271323246643},{"$f":"IF($F294,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!M$3))","v":9832.1790745617782},{"$f":"IF($F294,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!N$3))","v":23409.693504116138},{"$f":"IF($F294,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!O$3))","v":23009.02225154977},{"$f":"IF($F294,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!P$3))","v":23922.860252566235},{"$f":"IF($F294,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!Q$3))","v":24663.171770813406},{"$f":"IF($F294,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!R$3))","v":24215.413965769014},{"$f":"IF($F294,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!S$3))","v":23051.399539673064},{"$f":"IF($F294,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!T$3))","v":19860.068532401259},{"$f":"IF($F294,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!U$3))","v":20682.00508025417},{"$f":"IF($F294,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!V$3))","v":20277.692441551015},{"$f":"IF($F294,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!W$3))","v":19866.90891743001},{"$f":"IF($F294,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!X$3))","v":19536.794037753836},{"$f":"IF($F294,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!Y$3))","v":16383.360818079133},{"$f":"IF($F294,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!Z$3))","v":11119.469371934354},{"$f":"IF($F294,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!AA$3))","v":10857.555793051652},{"$f":"IF($F294,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!AB$3))","v":10642.381284236984},{"$f":"IF($F294,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!AC$3))","v":10490.439991975516},{"$f":"IF($F294,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!AD$3))","v":10715.982305125979},{"$f":"IF($F294,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!AE$3))","v":10037.232713339172},{"$f":"IF($F294,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!AF$3))","v":10611.754753070803},{"$f":"IF($F294,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!AG$3))","v":10263.928784213169},{"$f":"IF($F294,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!AH$3))","v":9963.9595612773628},{"$f":"IF($F294,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!AI$3))","v":9659.0138076777821},{"$f":"IF($F294,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!AJ$3))","v":9400.3719789179995},{"$f":"IF($F294,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!AK$3))","v":9033.7953037578445},{"$f":"IF($F294,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!AL$3))","v":8713.3189618095585},{"$f":"IF($F294,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!AM$3))","v":8387.4588288950963},{"$f":"IF($F294,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!AN$3))","v":8106.064766446143},{"$f":"IF($F294,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!AO$3))","v":7719.1576535265394},{"$f":"IF($F294,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!AP$3))","v":5185.5608985727777},{"$f":"IF($F294,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Less: Cash Deposited into Debt Service Account",null,null,null,false,null,{"$f":"IF($F295,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!J$3))","v":1513.7546615981353},{"$f":"IF($F295,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!K$3))","v":5409.627797691327},{"$f":"IF($F295,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!L$3))","v":5345.5271323246643},{"$f":"IF($F295,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!M$3))","v":8789.1455746889569},{"$f":"IF($F295,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!N$3))","v":9058.4754322508652},{"$f":"IF($F295,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!O$3))","v":8496.102852457534},{"$f":"IF($F295,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!P$3))","v":7919.7727131356969},{"$f":"IF($F295,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!Q$3))","v":7323.7468094026681},{"$f":"IF($F295,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!R$3))","v":-88.31809357334896},{"$f":"IF($F295,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Add: Cash Withdrawn to Pay Debt Service",null,null,null,false,null,{"$f":"IF($F296,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!K$3))","v":5630.2933903947205},{"$f":"IF($F296,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!L$3))","v":5354.2064822331577},{"$f":"IF($F296,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!M$3))","v":5348.5552936752047},{"$f":"IF($F296,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!N$3))","v":9325.9706428419813},{"$f":"IF($F296,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!O$3))","v":8776.8231780659789},{"$f":"IF($F296,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!P$3))","v":8210.5628482858538},{"$f":"IF($F296,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!Q$3))","v":7624.4490903922815},{"$f":"IF($F296,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!R$3))","v":3496.9739540873175},{"$f":"IF($F296,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Less: Debt Service Paid",null,null,null,false,null,{"$f":"IF($F297,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!K$3))","v":5630.2933903947205},{"$f":"IF($F297,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!L$3))","v":5354.2064822331577},{"$f":"IF($F297,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!M$3))","v":5348.5552936752047},{"$f":"IF($F297,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!N$3))","v":9325.9706428419813},{"$f":"IF($F297,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!O$3))","v":8776.8231780659789},{"$f":"IF($F297,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!P$3))","v":8210.5628482858538},{"$f":"IF($F297,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!Q$3))","v":7624.4490903922815},{"$f":"IF($F297,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!R$3))","v":3496.9739540873175},{"$f":"IF($F297,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Cash After Debt Service Account",null,null,false,null,{"$f":"IF($F298,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!M$3))","v":1043.0334998728219},{"$f":"IF($F298,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!N$3))","v":14351.218071865274},{"$f":"IF($F298,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!O$3))","v":14512.919399092232},{"$f":"IF($F298,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!P$3))","v":16003.087539430539},{"$f":"IF($F298,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!Q$3))","v":17339.424961410736},{"$f":"IF($F298,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!R$3))","v":24303.732059342361},{"$f":"IF($F298,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!S$3))","v":23051.399539673064},{"$f":"IF($F298,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!T$3))","v":19860.068532401259},{"$f":"IF($F298,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!U$3))","v":20682.00508025417},{"$f":"IF($F298,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!V$3))","v":20277.692441551015},{"$f":"IF($F298,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!W$3))","v":19866.90891743001},{"$f":"IF($F298,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!X$3))","v":19536.794037753836},{"$f":"IF($F298,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!Y$3))","v":16383.360818079133},{"$f":"IF($F298,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!Z$3))","v":11119.469371934354},{"$f":"IF($F298,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!AA$3))","v":10857.555793051652},{"$f":"IF($F298,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!AB$3))","v":10642.381284236984},{"$f":"IF($F298,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!AC$3))","v":10490.439991975516},{"$f":"IF($F298,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!AD$3))","v":10715.982305125979},{"$f":"IF($F298,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!AE$3))","v":10037.232713339172},{"$f":"IF($F298,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!AF$3))","v":10611.754753070803},{"$f":"IF($F298,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!AG$3))","v":10263.928784213169},{"$f":"IF($F298,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!AH$3))","v":9963.9595612773628},{"$f":"IF($F298,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!AI$3))","v":9659.0138076777821},{"$f":"IF($F298,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!AJ$3))","v":9400.3719789179995},{"$f":"IF($F298,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!AK$3))","v":9033.7953037578445},{"$f":"IF($F298,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!AL$3))","v":8713.3189618095585},{"$f":"IF($F298,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!AM$3))","v":8387.4588288950963},{"$f":"IF($F298,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!AN$3))","v":8106.064766446143},{"$f":"IF($F298,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!AO$3))","v":7719.1576535265394},{"$f":"IF($F298,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!AP$3))","v":5185.5608985727777},{"$f":"IF($F298,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Less: Cash Deposited into Cash Sweep Account",null,null,null,false,null,{"$f":"IF($F299,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!M$3))","v":312.9100499618466},{"$f":"IF($F299,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!N$3))","v":4305.3654215595825},{"$f":"IF($F299,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!O$3))","v":4353.8758197276693},{"$f":"IF($F299,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!P$3))","v":4800.9262618291623},{"$f":"IF($F299,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!Q$3))","v":5201.8274884232214},{"$f":"IF($F299,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!R$3))","v":1169.1430152708874},{"$f":"IF($F299,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Add: Cash Withdrawn to Pre-pay Debt",null,null,null,false,null,{"$f":"IF($F300,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!N$3))","v":3699.8084236447021},{"$f":"IF($F300,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!O$3))","v":4228.8130243377873},{"$f":"IF($F300,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!P$3))","v":4631.6054060062597},{"$f":"IF($F300,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!Q$3))","v":5028.0912395845698},{"$f":"IF($F300,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Less: Cash Sweep Paid",null,null,null,false,null,{"$f":"IF($F301,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!N$3))","v":3699.8084236447021},{"$f":"IF($F301,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!O$3))","v":4228.8130243377873},{"$f":"IF($F301,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!P$3))","v":4631.6054060062597},{"$f":"IF($F301,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!Q$3))","v":5028.0912395845698},{"$f":"IF($F301,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!R$3))","v":2555.72996319905},{"$f":"IF($F301,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Cash After Sweep Account",null,null,false,null,{"$f":"IF($F302,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!M$3))","v":730.1234499109753},{"$f":"IF($F302,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!N$3))","v":10045.852650305693},{"$f":"IF($F302,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!O$3))","v":10159.043579364563},{"$f":"IF($F302,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!P$3))","v":11202.161277601379},{"$f":"IF($F302,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!Q$3))","v":12137.597472987518},{"$f":"IF($F302,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!R$3))","v":25690.319007270526},{"$f":"IF($F302,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!S$3))","v":23051.399539673064},{"$f":"IF($F302,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!T$3))","v":19860.068532401259},{"$f":"IF($F302,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!U$3))","v":20682.00508025417},{"$f":"IF($F302,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!V$3))","v":20277.692441551015},{"$f":"IF($F302,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!W$3))","v":19866.90891743001},{"$f":"IF($F302,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!X$3))","v":19536.794037753836},{"$f":"IF($F302,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!Y$3))","v":16383.360818079133},{"$f":"IF($F302,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!Z$3))","v":11119.469371934354},{"$f":"IF($F302,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!AA$3))","v":10857.555793051652},{"$f":"IF($F302,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!AB$3))","v":10642.381284236984},{"$f":"IF($F302,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!AC$3))","v":10490.439991975516},{"$f":"IF($F302,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!AD$3))","v":10715.982305125979},{"$f":"IF($F302,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!AE$3))","v":10037.232713339172},{"$f":"IF($F302,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!AF$3))","v":10611.754753070803},{"$f":"IF($F302,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!AG$3))","v":10263.928784213169},{"$f":"IF($F302,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!AH$3))","v":9963.9595612773628},{"$f":"IF($F302,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!AI$3))","v":9659.0138076777821},{"$f":"IF($F302,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!AJ$3))","v":9400.3719789179995},{"$f":"IF($F302,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!AK$3))","v":9033.7953037578445},{"$f":"IF($F302,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!AL$3))","v":8713.3189618095585},{"$f":"IF($F302,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!AM$3))","v":8387.4588288950963},{"$f":"IF($F302,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!AN$3))","v":8106.064766446143},{"$f":"IF($F302,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!AO$3))","v":7719.1576535265394},{"$f":"IF($F302,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!AP$3))","v":5185.5608985727777},{"$f":"IF($F302,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Less: Top-up of DSRA",null,null,null,false,null,{"$f":"IF($F303,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!K$3))","v":-175.00000000000091},{"$f":"IF($F303,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!L$3))","v":-175},{"$f":"IF($F303,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!M$3))","v":-175},{"$f":"IF($F303,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!N$3))","v":-267.49521059111703},{"$f":"IF($F303,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!O$3))","v":-280.72032560844491},{"$f":"IF($F303,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!P$3))","v":-290.79013515015686},{"$f":"IF($F303,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!Q$3))","v":-300.70228098961388},{"$f":"IF($F303,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!R$3))","v":-3585.2920476606664},{"$f":"IF($F303,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Cash Flow After Top-up",null,null,false,null,{"$f":"IF($F304,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!K$3))","v":175.00000000000091},{"$f":"IF($F304,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!L$3))","v":175},{"$f":"IF($F304,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!M$3))","v":905.1234499109753},{"$f":"IF($F304,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!N$3))","v":10313.347860896811},{"$f":"IF($F304,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!O$3))","v":10439.76390497301},{"$f":"IF($F304,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!P$3))","v":11492.951412751536},{"$f":"IF($F304,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!Q$3))","v":12438.299753977133},{"$f":"IF($F304,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!R$3))","v":29275.611054931192},{"$f":"IF($F304,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!S$3))","v":23051.399539673064},{"$f":"IF($F304,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!T$3))","v":19860.068532401259},{"$f":"IF($F304,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!U$3))","v":20682.00508025417},{"$f":"IF($F304,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!V$3))","v":20277.692441551015},{"$f":"IF($F304,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!W$3))","v":19866.90891743001},{"$f":"IF($F304,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!X$3))","v":19536.794037753836},{"$f":"IF($F304,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!Y$3))","v":16383.360818079133},{"$f":"IF($F304,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!Z$3))","v":11119.469371934354},{"$f":"IF($F304,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!AA$3))","v":10857.555793051652},{"$f":"IF($F304,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!AB$3))","v":10642.381284236984},{"$f":"IF($F304,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!AC$3))","v":10490.439991975516},{"$f":"IF($F304,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!AD$3))","v":10715.982305125979},{"$f":"IF($F304,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!AE$3))","v":10037.232713339172},{"$f":"IF($F304,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!AF$3))","v":10611.754753070803},{"$f":"IF($F304,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!AG$3))","v":10263.928784213169},{"$f":"IF($F304,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!AH$3))","v":9963.9595612773628},{"$f":"IF($F304,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!AI$3))","v":9659.0138076777821},{"$f":"IF($F304,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!AJ$3))","v":9400.3719789179995},{"$f":"IF($F304,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!AK$3))","v":9033.7953037578445},{"$f":"IF($F304,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!AL$3))","v":8713.3189618095585},{"$f":"IF($F304,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!AM$3))","v":8387.4588288950963},{"$f":"IF($F304,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!AN$3))","v":8106.064766446143},{"$f":"IF($F304,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!AO$3))","v":7719.1576535265394},{"$f":"IF($F304,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!AP$3))","v":5185.5608985727777},{"$f":"IF($F304,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Add: Withdrawal from DSRA",null,null,null,false,null,{"$f":"IF($F305,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Net Cash Flow After DSRA",null,null,false,null,{"$f":"IF($F306,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!K$3))","v":175.00000000000091},{"$f":"IF($F306,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!L$3))","v":175},{"$f":"IF($F306,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!M$3))","v":905.1234499109753},{"$f":"IF($F306,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!N$3))","v":10313.347860896811},{"$f":"IF($F306,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!O$3))","v":10439.76390497301},{"$f":"IF($F306,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!P$3))","v":11492.951412751536},{"$f":"IF($F306,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!Q$3))","v":12438.299753977133},{"$f":"IF($F306,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!R$3))","v":29275.611054931192},{"$f":"IF($F306,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!S$3))","v":23051.399539673064},{"$f":"IF($F306,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!T$3))","v":19860.068532401259},{"$f":"IF($F306,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!U$3))","v":20682.00508025417},{"$f":"IF($F306,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!V$3))","v":20277.692441551015},{"$f":"IF($F306,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!W$3))","v":19866.90891743001},{"$f":"IF($F306,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!X$3))","v":19536.794037753836},{"$f":"IF($F306,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!Y$3))","v":16383.360818079133},{"$f":"IF($F306,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!Z$3))","v":11119.469371934354},{"$f":"IF($F306,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!AA$3))","v":10857.555793051652},{"$f":"IF($F306,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!AB$3))","v":10642.381284236984},{"$f":"IF($F306,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!AC$3))","v":10490.439991975516},{"$f":"IF($F306,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!AD$3))","v":10715.982305125979},{"$f":"IF($F306,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!AE$3))","v":10037.232713339172},{"$f":"IF($F306,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!AF$3))","v":10611.754753070803},{"$f":"IF($F306,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!AG$3))","v":10263.928784213169},{"$f":"IF($F306,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!AH$3))","v":9963.9595612773628},{"$f":"IF($F306,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!AI$3))","v":9659.0138076777821},{"$f":"IF($F306,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!AJ$3))","v":9400.3719789179995},{"$f":"IF($F306,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!AK$3))","v":9033.7953037578445},{"$f":"IF($F306,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!AL$3))","v":8713.3189618095585},{"$f":"IF($F306,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!AM$3))","v":8387.4588288950963},{"$f":"IF($F306,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!AN$3))","v":8106.064766446143},{"$f":"IF($F306,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!AO$3))","v":7719.1576535265394},{"$f":"IF($F306,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!AP$3))","v":5185.5608985727777},{"$f":"IF($F306,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Add: Defaults on Cash Flow",null,null,null,false,null,{"$f":"IF($F307,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Less: Repayment of Default",null,null,null,false,null,{"$f":"IF($F308,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Net Cash Flow After Default",null,null,false,null,{"$f":"IF($F309,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!K$3))","v":175.00000000000091},{"$f":"IF($F309,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!L$3))","v":175},{"$f":"IF($F309,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!M$3))","v":905.1234499109753},{"$f":"IF($F309,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!N$3))","v":10313.347860896811},{"$f":"IF($F309,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!O$3))","v":10439.76390497301},{"$f":"IF($F309,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!P$3))","v":11492.951412751536},{"$f":"IF($F309,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!Q$3))","v":12438.299753977133},{"$f":"IF($F309,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!R$3))","v":29275.611054931192},{"$f":"IF($F309,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!S$3))","v":23051.399539673064},{"$f":"IF($F309,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!T$3))","v":19860.068532401259},{"$f":"IF($F309,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!U$3))","v":20682.00508025417},{"$f":"IF($F309,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!V$3))","v":20277.692441551015},{"$f":"IF($F309,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!W$3))","v":19866.90891743001},{"$f":"IF($F309,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!X$3))","v":19536.794037753836},{"$f":"IF($F309,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!Y$3))","v":16383.360818079133},{"$f":"IF($F309,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!Z$3))","v":11119.469371934354},{"$f":"IF($F309,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!AA$3))","v":10857.555793051652},{"$f":"IF($F309,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!AB$3))","v":10642.381284236984},{"$f":"IF($F309,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!AC$3))","v":10490.439991975516},{"$f":"IF($F309,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!AD$3))","v":10715.982305125979},{"$f":"IF($F309,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!AE$3))","v":10037.232713339172},{"$f":"IF($F309,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!AF$3))","v":10611.754753070803},{"$f":"IF($F309,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!AG$3))","v":10263.928784213169},{"$f":"IF($F309,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!AH$3))","v":9963.9595612773628},{"$f":"IF($F309,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!AI$3))","v":9659.0138076777821},{"$f":"IF($F309,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!AJ$3))","v":9400.3719789179995},{"$f":"IF($F309,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!AK$3))","v":9033.7953037578445},{"$f":"IF($F309,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!AL$3))","v":8713.3189618095585},{"$f":"IF($F309,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!AM$3))","v":8387.4588288950963},{"$f":"IF($F309,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!AN$3))","v":8106.064766446143},{"$f":"IF($F309,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!AO$3))","v":7719.1576535265394},{"$f":"IF($F309,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!AP$3))","v":5185.5608985727777},{"$f":"IF($F309,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Less: Cash Trapped",null,null,null,false,null,{"$f":"IF($F310,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!K$3))","v":175.00000000000091},{"$f":"IF($F310,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!L$3))","v":175},{"$f":"IF($F310,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!M$3))","v":87.5},{"$f":"IF($F310,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!T$3))","v":814.9984682047434},{"$f":"IF($F310,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Add: Cash Released",null,null,null,false,null,{"$f":"IF($F311,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!M$3))","v":437.50000000000091},{"$f":"IF($F311,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!T$3))","v":814.9984682047434},{"$f":"IF($F311,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Cash Flow to Deposit into Dividend Account",null,null,false,null,{"$f":"IF($F312,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!M$3))","v":1255.1234499109762},{"$f":"IF($F312,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!N$3))","v":10313.347860896811},{"$f":"IF($F312,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!O$3))","v":10439.76390497301},{"$f":"IF($F312,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!P$3))","v":11492.951412751536},{"$f":"IF($F312,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!Q$3))","v":12438.299753977133},{"$f":"IF($F312,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!R$3))","v":29275.611054931192},{"$f":"IF($F312,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!S$3))","v":23051.399539673064},{"$f":"IF($F312,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!T$3))","v":19860.068532401259},{"$f":"IF($F312,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!U$3))","v":20682.00508025417},{"$f":"IF($F312,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!V$3))","v":20277.692441551015},{"$f":"IF($F312,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!W$3))","v":19866.90891743001},{"$f":"IF($F312,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!X$3))","v":19536.794037753836},{"$f":"IF($F312,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!Y$3))","v":16383.360818079133},{"$f":"IF($F312,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!Z$3))","v":11119.469371934354},{"$f":"IF($F312,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!AA$3))","v":10857.555793051652},{"$f":"IF($F312,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!AB$3))","v":10642.381284236984},{"$f":"IF($F312,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!AC$3))","v":10490.439991975516},{"$f":"IF($F312,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!AD$3))","v":10715.982305125979},{"$f":"IF($F312,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!AE$3))","v":10037.232713339172},{"$f":"IF($F312,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!AF$3))","v":10611.754753070803},{"$f":"IF($F312,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!AG$3))","v":10263.928784213169},{"$f":"IF($F312,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!AH$3))","v":9963.9595612773628},{"$f":"IF($F312,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!AI$3))","v":9659.0138076777821},{"$f":"IF($F312,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!AJ$3))","v":9400.3719789179995},{"$f":"IF($F312,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!AK$3))","v":9033.7953037578445},{"$f":"IF($F312,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!AL$3))","v":8713.3189618095585},{"$f":"IF($F312,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!AM$3))","v":8387.4588288950963},{"$f":"IF($F312,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!AN$3))","v":8106.064766446143},{"$f":"IF($F312,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!AO$3))","v":7719.1576535265394},{"$f":"IF($F312,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!AP$3))","v":5185.5608985727777},{"$f":"IF($F312,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Less: Cash Deposited into Dividend Account",null,null,null,false,null,{"$f":"IF($F313,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!M$3))","v":1255.1234499109762},{"$f":"IF($F313,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!N$3))","v":10313.347860896811},{"$f":"IF($F313,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!O$3))","v":10439.76390497301},{"$f":"IF($F313,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!P$3))","v":11492.951412751536},{"$f":"IF($F313,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!Q$3))","v":12438.299753977133},{"$f":"IF($F313,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!R$3))","v":29275.611054931192},{"$f":"IF($F313,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!S$3))","v":23051.399539673064},{"$f":"IF($F313,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!T$3))","v":19860.068532401259},{"$f":"IF($F313,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!U$3))","v":20682.00508025417},{"$f":"IF($F313,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!V$3))","v":20277.692441551015},{"$f":"IF($F313,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!W$3))","v":19866.90891743001},{"$f":"IF($F313,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!X$3))","v":19536.794037753836},{"$f":"IF($F313,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!Y$3))","v":16383.360818079133},{"$f":"IF($F313,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!Z$3))","v":11119.469371934354},{"$f":"IF($F313,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!AA$3))","v":10857.555793051652},{"$f":"IF($F313,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!AB$3))","v":10642.381284236984},{"$f":"IF($F313,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!AC$3))","v":10490.439991975516},{"$f":"IF($F313,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!AD$3))","v":10715.982305125979},{"$f":"IF($F313,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!AE$3))","v":10037.232713339172},{"$f":"IF($F313,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!AF$3))","v":10611.754753070803},{"$f":"IF($F313,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!AG$3))","v":10263.928784213169},{"$f":"IF($F313,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!AH$3))","v":9963.9595612773628},{"$f":"IF($F313,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!AI$3))","v":9659.0138076777821},{"$f":"IF($F313,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!AJ$3))","v":9400.3719789179995},{"$f":"IF($F313,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!AK$3))","v":9033.7953037578445},{"$f":"IF($F313,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!AL$3))","v":8713.3189618095585},{"$f":"IF($F313,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!AM$3))","v":8387.4588288950963},{"$f":"IF($F313,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!AN$3))","v":8106.064766446143},{"$f":"IF($F313,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!AO$3))","v":7719.1576535265394},{"$f":"IF($F313,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!AP$3))","v":5185.5608985727777},{"$f":"IF($F313,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Cash In Dividend Account Used to Pay Dividends",null,null,null,false,null,{"$f":"IF($F314,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F314,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F314,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F314,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F314,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F314,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F314,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!N$3))","v":9281.9156789956578},{"$f":"IF($F314,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!O$3))","v":10148.882644306392},{"$f":"IF($F314,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!P$3))","v":11092.619284852952},{"$f":"IF($F314,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!Q$3))","v":12027.536515107409},{"$f":"IF($F314,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!R$3))","v":24613.015063098028},{"$f":"IF($F314,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!S$3))","v":23923.692917246095},{"$f":"IF($F314,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!T$3))","v":25245.540702239341},{"$f":"IF($F314,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!U$3))","v":20715.682384303054},{"$f":"IF($F314,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!V$3))","v":20311.90611420236},{"$f":"IF($F314,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!W$3))","v":19901.669652163571},{"$f":"IF($F314,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!X$3))","v":19572.112737937008},{"$f":"IF($F314,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!Y$3))","v":17070.289413727118},{"$f":"IF($F314,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!Z$3))","v":11141.277356403094},{"$f":"IF($F314,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!AA$3))","v":10879.717779502111},{"$f":"IF($F314,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!AB$3))","v":10664.904320105668},{"$f":"IF($F314,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!AC$3))","v":10456.211689178828},{"$f":"IF($F314,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!AD$3))","v":10739.625169656127},{"$f":"IF($F314,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!AE$3))","v":10025.884411328159},{"$f":"IF($F314,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!AF$3))","v":10636.322136525245},{"$f":"IF($F314,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!AG$3))","v":10288.900724058791},{"$f":"IF($F314,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!AH$3))","v":9989.3440969308867},{"$f":"IF($F314,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!AI$3))","v":9684.8191362970574},{"$f":"IF($F314,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!AJ$3))","v":9426.6064585022887},{"$f":"IF($F314,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!AK$3))","v":9060.4674563090848},{"$f":"IF($F314,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!AL$3))","v":8740.4374765558096},{"$f":"IF($F314,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!AM$3))","v":8415.0325655773722},{"$f":"IF($F314,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!AN$3))","v":8134.1027586699283},{"$f":"IF($F314,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!AO$3))","v":7747.6691121792028},{"$f":"IF($F314,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!AP$3))","v":5844.5878064532208},{"$f":"IF($F314,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F314,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F314,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F314,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F314,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F314,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
[null,null,"Dividends",null,null,false,null,{"$f":"IF($F316,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F316,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F316,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F316,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F316,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F316,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F316,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!N$3))","v":9281.9156789956578},{"$f":"IF($F316,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!O$3))","v":10148.882644306392},{"$f":"IF($F316,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!P$3))","v":11092.619284852952},{"$f":"IF($F316,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!Q$3))","v":12027.536515107409},{"$f":"IF($F316,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!R$3))","v":24613.015063098028},{"$f":"IF($F316,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!S$3))","v":23923.692917246095},{"$f":"IF($F316,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!T$3))","v":25245.540702239341},{"$f":"IF($F316,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!U$3))","v":20715.682384303054},{"$f":"IF($F316,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!V$3))","v":20311.90611420236},{"$f":"IF($F316,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!W$3))","v":19901.669652163571},{"$f":"IF($F316,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!X$3))","v":19572.112737937008},{"$f":"IF($F316,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!Y$3))","v":17070.289413727118},{"$f":"IF($F316,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!Z$3))","v":11141.277356403094},{"$f":"IF($F316,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!AA$3))","v":10879.717779502111},{"$f":"IF($F316,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!AB$3))","v":10664.904320105668},{"$f":"IF($F316,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!AC$3))","v":10456.211689178828},{"$f":"IF($F316,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!AD$3))","v":10739.625169656127},{"$f":"IF($F316,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!AE$3))","v":10025.884411328159},{"$f":"IF($F316,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!AF$3))","v":10636.322136525245},{"$f":"IF($F316,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!AG$3))","v":10288.900724058791},{"$f":"IF($F316,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!AH$3))","v":9989.3440969308867},{"$f":"IF($F316,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!AI$3))","v":9684.8191362970574},{"$f":"IF($F316,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!AJ$3))","v":9426.6064585022887},{"$f":"IF($F316,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!AK$3))","v":9060.4674563090848},{"$f":"IF($F316,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!AL$3))","v":8740.4374765558096},{"$f":"IF($F316,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!AM$3))","v":8415.0325655773722},{"$f":"IF($F316,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!AN$3))","v":8134.1027586699283},{"$f":"IF($F316,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!AO$3))","v":7747.6691121792028},{"$f":"IF($F316,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!AP$3))","v":5844.5878064532208},{"$f":"IF($F316,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F316,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F316,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F316,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F316,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F316,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
["Equity Cash Flow",null,null,null,null,false,null,{"$f":"IF($F318,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Equity Funding",null,null,null,false,null,{"$f":"IF($F319,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!H$3))","v":85662.16516232038},{"$f":"IF($F319,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!I$3))","v":101576.5931769351},{"$f":"IF($F319,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!J$3))","v":9849.9101145237437},{"$f":"IF($F319,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Dividends",null,null,null,false,null,{"$f":"IF($F320,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!N$3))","v":9281.9156789956578},{"$f":"IF($F320,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!O$3))","v":10148.882644306392},{"$f":"IF($F320,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!P$3))","v":11092.619284852952},{"$f":"IF($F320,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!Q$3))","v":12027.536515107409},{"$f":"IF($F320,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!R$3))","v":24613.015063098028},{"$f":"IF($F320,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!S$3))","v":23923.692917246095},{"$f":"IF($F320,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!T$3))","v":25245.540702239341},{"$f":"IF($F320,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!U$3))","v":20715.682384303054},{"$f":"IF($F320,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!V$3))","v":20311.90611420236},{"$f":"IF($F320,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!W$3))","v":19901.669652163571},{"$f":"IF($F320,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!X$3))","v":19572.112737937008},{"$f":"IF($F320,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!Y$3))","v":17070.289413727118},{"$f":"IF($F320,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!Z$3))","v":11141.277356403094},{"$f":"IF($F320,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!AA$3))","v":10879.717779502111},{"$f":"IF($F320,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!AB$3))","v":10664.904320105668},{"$f":"IF($F320,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!AC$3))","v":10456.211689178828},{"$f":"IF($F320,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!AD$3))","v":10739.625169656127},{"$f":"IF($F320,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!AE$3))","v":10025.884411328159},{"$f":"IF($F320,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!AF$3))","v":10636.322136525245},{"$f":"IF($F320,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!AG$3))","v":10288.900724058791},{"$f":"IF($F320,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!AH$3))","v":9989.3440969308867},{"$f":"IF($F320,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!AI$3))","v":9684.8191362970574},{"$f":"IF($F320,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!AJ$3))","v":9426.6064585022887},{"$f":"IF($F320,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!AK$3))","v":9060.4674563090848},{"$f":"IF($F320,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!AL$3))","v":8740.4374765558096},{"$f":"IF($F320,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!AM$3))","v":8415.0325655773722},{"$f":"IF($F320,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!AN$3))","v":8134.1027586699283},{"$f":"IF($F320,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!AO$3))","v":7747.6691121792028},{"$f":"IF($F320,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!AP$3))","v":5844.5878064532208},{"$f":"IF($F320,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Net Cash Flow to Equity",null,null,false,null,{"$f":"IF($F321,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!H$3))","v":-85662.16516232038},{"$f":"IF($F321,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!I$3))","v":-101576.5931769351},{"$f":"IF($F321,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!J$3))","v":-9849.9101145237437},{"$f":"IF($F321,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!N$3))","v":9281.9156789956578},{"$f":"IF($F321,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!O$3))","v":10148.882644306392},{"$f":"IF($F321,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!P$3))","v":11092.619284852952},{"$f":"IF($F321,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!Q$3))","v":12027.536515107409},{"$f":"IF($F321,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!R$3))","v":24613.015063098028},{"$f":"IF($F321,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!S$3))","v":23923.692917246095},{"$f":"IF($F321,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!T$3))","v":25245.540702239341},{"$f":"IF($F321,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!U$3))","v":20715.682384303054},{"$f":"IF($F321,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!V$3))","v":20311.90611420236},{"$f":"IF($F321,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!W$3))","v":19901.669652163571},{"$f":"IF($F321,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!X$3))","v":19572.112737937008},{"$f":"IF($F321,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!Y$3))","v":17070.289413727118},{"$f":"IF($F321,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!Z$3))","v":11141.277356403094},{"$f":"IF($F321,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!AA$3))","v":10879.717779502111},{"$f":"IF($F321,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!AB$3))","v":10664.904320105668},{"$f":"IF($F321,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!AC$3))","v":10456.211689178828},{"$f":"IF($F321,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!AD$3))","v":10739.625169656127},{"$f":"IF($F321,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!AE$3))","v":10025.884411328159},{"$f":"IF($F321,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!AF$3))","v":10636.322136525245},{"$f":"IF($F321,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!AG$3))","v":10288.900724058791},{"$f":"IF($F321,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!AH$3))","v":9989.3440969308867},{"$f":"IF($F321,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!AI$3))","v":9684.8191362970574},{"$f":"IF($F321,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!AJ$3))","v":9426.6064585022887},{"$f":"IF($F321,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!AK$3))","v":9060.4674563090848},{"$f":"IF($F321,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!AL$3))","v":8740.4374765558096},{"$f":"IF($F321,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!AM$3))","v":8415.0325655773722},{"$f":"IF($F321,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!AN$3))","v":8134.1027586699283},{"$f":"IF($F321,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!AO$3))","v":7747.6691121792028},{"$f":"IF($F321,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!AP$3))","v":5844.5878064532208},{"$f":"IF($F321,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Equity IRR",null,null,false,null,{"$f":"IF($F322,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F322,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F322,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F322,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F322,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F322,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F322,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F322,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F322,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F322,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F322,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F322,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F322,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F322,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F322,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F322,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F322,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F322,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F322,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F322,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F322,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F322,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F322,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F322,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F322,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F322,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F322,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F322,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F322,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F322,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F322,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F322,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F322,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F322,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F322,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F322,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F322,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F322,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F322,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F322,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F322,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
[null,"Debt Service Coverage Ratio",null,null,null,false,null,{"$f":"IF($F324,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Cash Avail for Debt Service",null,null,false,null,{"$f":"IF($F325,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!J$3))","v":1513.7546615981353},{"$f":"IF($F325,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!K$3))","v":5409.627797691327},{"$f":"IF($F325,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!L$3))","v":5345.5271323246643},{"$f":"IF($F325,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!M$3))","v":9832.1790745617782},{"$f":"IF($F325,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!N$3))","v":23409.693504116138},{"$f":"IF($F325,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!O$3))","v":23009.02225154977},{"$f":"IF($F325,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!P$3))","v":23922.860252566235},{"$f":"IF($F325,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!Q$3))","v":24663.171770813406},{"$f":"IF($F325,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!R$3))","v":24215.413965769014},{"$f":"IF($F325,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!S$3))","v":23051.399539673064},{"$f":"IF($F325,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!T$3))","v":19860.068532401259},{"$f":"IF($F325,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!U$3))","v":20682.00508025417},{"$f":"IF($F325,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!V$3))","v":20277.692441551015},{"$f":"IF($F325,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!W$3))","v":19866.90891743001},{"$f":"IF($F325,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!X$3))","v":19536.794037753836},{"$f":"IF($F325,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!Y$3))","v":16383.360818079133},{"$f":"IF($F325,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!Z$3))","v":11119.469371934354},{"$f":"IF($F325,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!AA$3))","v":10857.555793051652},{"$f":"IF($F325,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!AB$3))","v":10642.381284236984},{"$f":"IF($F325,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!AC$3))","v":10490.439991975516},{"$f":"IF($F325,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!AD$3))","v":10715.982305125979},{"$f":"IF($F325,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!AE$3))","v":10037.232713339172},{"$f":"IF($F325,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!AF$3))","v":10611.754753070803},{"$f":"IF($F325,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!AG$3))","v":10263.928784213169},{"$f":"IF($F325,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!AH$3))","v":9963.9595612773628},{"$f":"IF($F325,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!AI$3))","v":9659.0138076777821},{"$f":"IF($F325,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!AJ$3))","v":9400.3719789179995},{"$f":"IF($F325,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!AK$3))","v":9033.7953037578445},{"$f":"IF($F325,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!AL$3))","v":8713.3189618095585},{"$f":"IF($F325,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!AM$3))","v":8387.4588288950963},{"$f":"IF($F325,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!AN$3))","v":8106.064766446143},{"$f":"IF($F325,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!AO$3))","v":7719.1576535265394},{"$f":"IF($F325,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!AP$3))","v":5185.5608985727777},{"$f":"IF($F325,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Interest",null,null,false,null,{"$f":"IF($F326,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!J$3))","v":874.99999999999955},{"$f":"IF($F326,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!K$3))","v":3324.9999999999986},{"$f":"IF($F326,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!L$3))","v":2974.9999999999982},{"$f":"IF($F326,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!M$3))","v":2624.9999999999986},{"$f":"IF($F326,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!N$3))","v":2192.2230375464237},{"$f":"IF($F326,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!O$3))","v":1636.4630152617556},{"$f":"IF($F326,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!P$3))","v":1065.1677807107753},{"$f":"IF($F326,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!Q$3))","v":474.09794989747519},{"$f":"IF($F326,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!R$3))","v":42.646023830333135},{"$f":"IF($F326,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Repayment",null,null,false,null,{"$f":"IF($F327,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!J$3))","v":1750},{"$f":"IF($F327,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!K$3))","v":6999.9999999999991},{"$f":"IF($F327,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!L$3))","v":6999.9999999999991},{"$f":"IF($F327,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!M$3))","v":6999.9999999999991},{"$f":"IF($F327,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!N$3))","v":6999.9999999999991},{"$f":"IF($F327,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!O$3))","v":6999.9999999999991},{"$f":"IF($F327,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!P$3))","v":6999.9999999999991},{"$f":"IF($F327,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!Q$3))","v":6999.9999999999991},{"$f":"IF($F327,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!R$3))","v":6999.9999999999991},{"$f":"IF($F327,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!S$3))","v":6999.9999999999991},{"$f":"IF($F327,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!T$3))","v":5250},{"$f":"IF($F327,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Debt Service",null,null,false,null,{"$f":"IF($F328,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!J$3))","v":2624.9999999999995},{"$f":"IF($F328,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!K$3))","v":10324.999999999998},{"$f":"IF($F328,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!L$3))","v":9974.9999999999982},{"$f":"IF($F328,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!M$3))","v":9624.9999999999982},{"$f":"IF($F328,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!N$3))","v":9192.223037546426},{"$f":"IF($F328,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!O$3))","v":8636.4630152617574},{"$f":"IF($F328,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!P$3))","v":8065.1677807107753},{"$f":"IF($F328,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!Q$3))","v":7474.0979498974766},{"$f":"IF($F328,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!R$3))","v":7042.6460238303325},{"$f":"IF($F328,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!S$3))","v":6999.9999999999991},{"$f":"IF($F328,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!T$3))","v":5250},{"$f":"IF($F328,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"DSCR",null,null,true,null,{"$f":"IF($F329,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!J$3))","v":0.56374210492411014},{"$f":"IF($F329,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!K$3))","v":0.49529506578578364},{"$f":"IF($F329,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!L$3))","v":0.50952586226437124},{"$f":"IF($F329,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!M$3))","v":2.478325060927121},{"$f":"IF($F329,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!N$3))","v":2.5405474435465245},{"$f":"IF($F329,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!O$3))","v":2.8097602789413725},{"$f":"IF($F329,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!P$3))","v":3.1277735910896132},{"$f":"IF($F329,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!Q$3))","v":3.5086880057456726},{"$f":"IF($F329,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!R$3))","v":3.525707779064315},{"$f":"IF($F329,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!S$3))","v":3.0414854937314577},{"$f":"IF($F329,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Minimum DSCR",null,null,false,null,{"$f":"IF($F330,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F330,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F330,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F330,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F330,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F330,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F330,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F330,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F330,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F330,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F330,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F330,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F330,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F330,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F330,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F330,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F330,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F330,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F330,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F330,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F330,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F330,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F330,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F330,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F330,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F330,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F330,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F330,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F330,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F330,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F330,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F330,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F330,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F330,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F330,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F330,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F330,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F330,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F330,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F330,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F330,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
[null,null,"Dividend Covenant",null,null,true,null,{"$f":"IF($F332,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!H$3))","v":1.4},{"$f":"IF($F332,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!I$3))","v":1.4},{"$f":"IF($F332,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!J$3))","v":1.4},{"$f":"IF($F332,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!K$3))","v":1.4},{"$f":"IF($F332,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!L$3))","v":1.4},{"$f":"IF($F332,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!M$3))","v":1.4},{"$f":"IF($F332,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!N$3))","v":1.4},{"$f":"IF($F332,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!O$3))","v":1.4},{"$f":"IF($F332,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!P$3))","v":1.4},{"$f":"IF($F332,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!Q$3))","v":1.4},{"$f":"IF($F332,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!R$3))","v":1.4},{"$f":"IF($F332,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!S$3))","v":1.4},{"$f":"IF($F332,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!T$3))","v":1.4},{"$f":"IF($F332,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!U$3))","v":1.4},{"$f":"IF($F332,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!V$3))","v":1.4},{"$f":"IF($F332,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!W$3))","v":1.4},{"$f":"IF($F332,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!X$3))","v":1.4},{"$f":"IF($F332,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!Y$3))","v":1.4},{"$f":"IF($F332,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!Z$3))","v":1.4},{"$f":"IF($F332,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!AA$3))","v":1.4},{"$f":"IF($F332,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!AB$3))","v":1.4},{"$f":"IF($F332,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!AC$3))","v":1.4},{"$f":"IF($F332,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!AD$3))","v":1.4},{"$f":"IF($F332,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!AE$3))","v":1.4},{"$f":"IF($F332,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!AF$3))","v":1.4},{"$f":"IF($F332,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!AG$3))","v":1.4},{"$f":"IF($F332,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!AH$3))","v":1.4},{"$f":"IF($F332,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!AI$3))","v":1.4},{"$f":"IF($F332,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!AJ$3))","v":1.4},{"$f":"IF($F332,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!AK$3))","v":1.4},{"$f":"IF($F332,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!AL$3))","v":1.4},{"$f":"IF($F332,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!AM$3))","v":1.4},{"$f":"IF($F332,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!AN$3))","v":1.4},{"$f":"IF($F332,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!AO$3))","v":1.4},{"$f":"IF($F332,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!AP$3))","v":1.4},{"$f":"IF($F332,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!AQ$3))","v":1.4},{"$f":"IF($F332,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!AR$3))","v":1.4},{"$f":"IF($F332,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Covenant Failed",null,null,false,null,{"$f":"IF($F333,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Covenant Passed",null,null,false,null,{"$f":"IF($F334,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F334,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F334,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F334,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F334,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F334,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F334,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F334,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F334,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F334,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F334,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F334,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F334,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F334,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F334,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F334,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F334,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F334,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F334,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F334,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F334,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F334,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F334,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F334,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F334,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F334,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F334,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F334,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F334,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F334,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F334,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F334,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F334,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F334,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F334,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F334,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F334,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F334,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F334,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F334,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F334,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
[null,"Loan Life Coverage Ratio",null,null,null,false,null,{"$f":"IF($F336,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Interest Rate Index",null,null,false,null,{"$f":"IF($F337,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!H$3))","v":9},{"$f":"IF($F337,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!I$3))","v":12},{"$f":"IF($F337,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!J$3))","v":12.025069516782407},{"$f":"IF($F337,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!K$3))","v":12.484785687200464},{"$f":"IF($F337,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!L$3))","v":13.123531017604334},{"$f":"IF($F337,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!M$3))","v":13.794955771374765},{"$f":"IF($F337,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!N$3))","v":14.500731889832862},{"$f":"IF($F337,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!O$3))","v":15.242616853990882},{"$f":"IF($F337,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!P$3))","v":16.022458060925143},{"$f":"IF($F337,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!Q$3))","v":16.842197424052543},{"$f":"IF($F337,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!R$3))","v":17.703876208765902},{"$f":"IF($F337,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!S$3))","v":18.609640115469627},{"$f":"IF($F337,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!T$3))","v":19.520454890429953},{"$f":"IF($F337,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!U$3))","v":19.764113972283354},{"$f":"IF($F337,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!V$3))","v":19.764113972283354},{"$f":"IF($F337,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!W$3))","v":19.764113972283354},{"$f":"IF($F337,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!X$3))","v":19.764113972283354},{"$f":"IF($F337,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!Y$3))","v":19.764113972283354},{"$f":"IF($F337,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!Z$3))","v":19.764113972283354},{"$f":"IF($F337,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!AA$3))","v":19.764113972283354},{"$f":"IF($F337,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!AB$3))","v":19.764113972283354},{"$f":"IF($F337,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!AC$3))","v":19.764113972283354},{"$f":"IF($F337,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!AD$3))","v":19.764113972283354},{"$f":"IF($F337,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!AE$3))","v":19.764113972283354},{"$f":"IF($F337,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!AF$3))","v":19.764113972283354},{"$f":"IF($F337,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!AG$3))","v":19.764113972283354},{"$f":"IF($F337,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!AH$3))","v":19.764113972283354},{"$f":"IF($F337,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!AI$3))","v":19.764113972283354},{"$f":"IF($F337,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!AJ$3))","v":19.764113972283354},{"$f":"IF($F337,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!AK$3))","v":19.764113972283354},{"$f":"IF($F337,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!AL$3))","v":19.764113972283354},{"$f":"IF($F337,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!AM$3))","v":19.764113972283354},{"$f":"IF($F337,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!AN$3))","v":19.764113972283354},{"$f":"IF($F337,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!AO$3))","v":19.764113972283354},{"$f":"IF($F337,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!AP$3))","v":19.764113972283354},{"$f":"IF($F337,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!AQ$3))","v":19.764113972283354},{"$f":"IF($F337,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!AR$3))","v":19.764113972283354},{"$f":"IF($F337,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!AS$3))","v":3.2940189953805583},{"$f":"IF($F337,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"CFADS over Repayment Period",null,null,false,null,{"$f":"IF($F338,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!J$3))","v":1513.7546615981353},{"$f":"IF($F338,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!K$3))","v":5409.627797691327},{"$f":"IF($F338,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!L$3))","v":5345.5271323246643},{"$f":"IF($F338,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!M$3))","v":9832.1790745617782},{"$f":"IF($F338,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!N$3))","v":23409.693504116138},{"$f":"IF($F338,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!O$3))","v":23009.02225154977},{"$f":"IF($F338,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!P$3))","v":23922.860252566235},{"$f":"IF($F338,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!Q$3))","v":24663.171770813406},{"$f":"IF($F338,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!R$3))","v":24215.413965769014},{"$f":"IF($F338,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!S$3))","v":23051.399539673064},{"$f":"IF($F338,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!T$3))","v":14560.442813028581},{"$f":"IF($F338,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"NPV of Repayment with SUMPRODUCT",null,null,false,null,{"$f":"IF($F339,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Open Balance of Debt at COD Less DSRA",null,null,false,null,{"$f":"IF($F340,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,null,"LLCR",null,false,null,{"$f":"IF($F341,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F341,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F341,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F341,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F341,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F341,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F341,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F341,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F341,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F341,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F341,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F341,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F341,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F341,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F341,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F341,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F341,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F341,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F341,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F341,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F341,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F341,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F341,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F341,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F341,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F341,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F341,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F341,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F341,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F341,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F341,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F341,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F341,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F341,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F341,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F341,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F341,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F341,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F341,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F341,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F341,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
[null,"Project Life Coverage Ratio",null,null,null,false,null,{"$f":"IF($F343,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"CFADS over Project Life",null,null,false,null,{"$f":"IF($F344,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!J$3))","v":1513.7546615981353},{"$f":"IF($F344,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!K$3))","v":5409.627797691327},{"$f":"IF($F344,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!L$3))","v":5345.5271323246643},{"$f":"IF($F344,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!M$3))","v":9832.1790745617782},{"$f":"IF($F344,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!N$3))","v":23409.693504116138},{"$f":"IF($F344,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!O$3))","v":23009.02225154977},{"$f":"IF($F344,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!P$3))","v":23922.860252566235},{"$f":"IF($F344,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!Q$3))","v":24663.171770813406},{"$f":"IF($F344,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!R$3))","v":24215.413965769014},{"$f":"IF($F344,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!S$3))","v":23051.399539673064},{"$f":"IF($F344,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!T$3))","v":19860.068532401259},{"$f":"IF($F344,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!U$3))","v":20682.00508025417},{"$f":"IF($F344,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!V$3))","v":20277.692441551015},{"$f":"IF($F344,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!W$3))","v":19866.90891743001},{"$f":"IF($F344,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!X$3))","v":19536.794037753836},{"$f":"IF($F344,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!Y$3))","v":16383.360818079133},{"$f":"IF($F344,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!Z$3))","v":11119.469371934354},{"$f":"IF($F344,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!AA$3))","v":10857.555793051652},{"$f":"IF($F344,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!AB$3))","v":10642.381284236984},{"$f":"IF($F344,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!AC$3))","v":10490.439991975516},{"$f":"IF($F344,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!AD$3))","v":10715.982305125979},{"$f":"IF($F344,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!AE$3))","v":10037.232713339172},{"$f":"IF($F344,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!AF$3))","v":10611.754753070803},{"$f":"IF($F344,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!AG$3))","v":10263.928784213169},{"$f":"IF($F344,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!AH$3))","v":9963.9595612773628},{"$f":"IF($F344,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!AI$3))","v":9659.0138076777821},{"$f":"IF($F344,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!AJ$3))","v":9400.3719789179995},{"$f":"IF($F344,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!AK$3))","v":9033.7953037578445},{"$f":"IF($F344,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!AL$3))","v":8713.3189618095585},{"$f":"IF($F344,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!AM$3))","v":8387.4588288950963},{"$f":"IF($F344,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!AN$3))","v":8106.064766446143},{"$f":"IF($F344,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!AO$3))","v":7719.1576535265394},{"$f":"IF($F344,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!AP$3))","v":5185.5608985727777},{"$f":"IF($F344,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"NPV of Repayment with SUMPRODUCT",null,null,false,null,{"$f":"IF($F345,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Debt Less DSRA",null,null,false,null,{"$f":"IF($F346,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"PLCR",null,null,false,null,{"$f":"IF($F347,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F347,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F347,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F347,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F347,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F347,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F347,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F347,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F347,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F347,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F347,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F347,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F347,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F347,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F347,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F347,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F347,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F347,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F347,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F347,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F347,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F347,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F347,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F347,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F347,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F347,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F347,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F347,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F347,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F347,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F347,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F347,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F347,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F347,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F347,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F347,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F347,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F347,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F347,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F347,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F347,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
[]
["Balance Sheet (No Calculations Except Equity Balance)"]
[null,"Equity Balance"]
[null,null,"Opening Balance",null,null,true,null,{"$f":"IF($F352,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!H$3))","v":70951.285242713537},{"$f":"IF($F352,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!I$3))","v":185627.71864161475},{"$f":"IF($F352,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!J$3))","v":193144.33763267248},{"$f":"IF($F352,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!K$3))","v":169419.91696440702},{"$f":"IF($F352,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!L$3))","v":148474.30456086676},{"$f":"IF($F352,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!M$3))","v":133134.93132845411},{"$f":"IF($F352,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!N$3))","v":126185.53180207906},{"$f":"IF($F352,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!O$3))","v":120293.70609770154},{"$f":"IF($F352,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!P$3))","v":116541.21295262006},{"$f":"IF($F352,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!Q$3))","v":113182.46299999545},{"$f":"IF($F352,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!R$3))","v":97368.639450364979},{"$f":"IF($F352,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!S$3))","v":81379.498989042229},{"$f":"IF($F352,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!T$3))","v":62282.892738950257},{"$f":"IF($F352,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!U$3))","v":46850.417185516868},{"$f":"IF($F352,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!V$3))","v":31417.411072522518},{"$f":"IF($F352,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!W$3))","v":15983.863821256879},{"$f":"IF($F352,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!X$3))","v":549.76464528331599},{"$f":"IF($F352,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!Y$3))","v":-12935.8575954359},{"$f":"IF($F352,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!Z$3))","v":-12957.341434684735},{"$f":"IF($F352,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!AA$3))","v":-12979.175445776616},{"$f":"IF($F352,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!AB$3))","v":-13001.366600804677},{"$f":"IF($F352,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!AC$3))","v":-12968.614865051797},{"$f":"IF($F352,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!AD$3))","v":-12991.905327254406},{"$f":"IF($F352,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!AE$3))","v":-12981.330195525406},{"$f":"IF($F352,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!AF$3))","v":-13005.531808328606},{"$f":"IF($F352,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!AG$3))","v":-13030.133465867366},{"$f":"IF($F352,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!AH$3))","v":-13055.143119236798},{"$f":"IF($F352,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!AI$3))","v":-13080.568875609344},{"$f":"IF($F352,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!AJ$3))","v":-13106.419001303651},{"$f":"IF($F352,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!AK$3))","v":-13132.701924913792},{"$f":"IF($F352,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!AL$3))","v":-13159.426240500083},{"$f":"IF($F352,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!AM$3))","v":-13186.600710842669},{"$f":"IF($F352,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!AN$3))","v":-13214.234270759163},{"$f":"IF($F352,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!AO$3))","v":-13242.336030487526},{"$f":"IF($F352,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!AP$3))","v":-13854.444833696993},{"$f":"IF($F352,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!AQ$3))","v":-13854.444833696993},{"$f":"IF($F352,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!AR$3))","v":-13854.444833696993},{"$f":"IF($F352,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Add Equity Funding",null,null,true,null,{"$f":"IF($F353,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!H$3))","v":14710.879919606843},{"$f":"IF($F353,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!I$3))","v":1611.0396976407426},{"$f":"IF($F353,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Add Net Income",null,null,true,null,{"$f":"IF($F354,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!J$3))","v":-1989.1312286395637},{"$f":"IF($F354,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!K$3))","v":-1816.9779369262023},{"$f":"IF($F354,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!L$3))","v":-1595.0440578804405},{"$f":"IF($F354,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!M$3))","v":145.72315795673191},{"$f":"IF($F354,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!N$3))","v":284.47088988233537},{"$f":"IF($F354,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!O$3))","v":559.88726242031066},{"$f":"IF($F354,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!P$3))","v":678.14351097707902},{"$f":"IF($F354,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!Q$3))","v":799.1206858830086},{"$f":"IF($F354,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!R$3))","v":773.3870308269162},{"$f":"IF($F354,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!S$3))","v":490.9240310494161},{"$f":"IF($F354,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!T$3))","v":510.08686337515979},{"$f":"IF($F354,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!U$3))","v":476.40955932627372},{"$f":"IF($F354,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!V$3))","v":442.19588667493014},{"$f":"IF($F354,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!W$3))","v":407.43515194137223},{"$f":"IF($F354,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!X$3))","v":372.11645175819473},{"$f":"IF($F354,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!Y$3))","v":968.46369640414093},{"$f":"IF($F354,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!Z$3))","v":946.655711935402},{"$f":"IF($F354,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!AA$3))","v":924.49372548494352},{"$f":"IF($F354,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!AB$3))","v":901.97068961625791},{"$f":"IF($F354,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!AC$3))","v":936.19899241294252},{"$f":"IF($F354,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!AD$3))","v":912.55612788279461},{"$f":"IF($F354,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!AE$3))","v":923.90442989380779},{"$f":"IF($F354,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!AF$3))","v":899.33704643936596},{"$f":"IF($F354,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!AG$3))","v":874.36510659374403},{"$f":"IF($F354,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!AH$3))","v":848.98057094022226},{"$f":"IF($F354,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!AI$3))","v":823.1752423209474},{"$f":"IF($F354,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!AJ$3))","v":796.94076273665746},{"$f":"IF($F354,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!AK$3))","v":770.26861018541524},{"$f":"IF($F354,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!AL$3))","v":743.1500954391654},{"$f":"IF($F354,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!AM$3))","v":715.57635875689039},{"$f":"IF($F354,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!AN$3))","v":687.53836653310555},{"$f":"IF($F354,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!AO$3))","v":659.02690788044231},{"$f":"IF($F354,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Less Dividends",null,null,true,null,{"$f":"IF($F355,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F355,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F355,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F355,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F355,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F355,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F355,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F355,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F355,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F355,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F355,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F355,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F355,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!T$3))","v":1707.3388355990687},{"$f":"IF($F355,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!U$3))","v":1674.1733656928945},{"$f":"IF($F355,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!V$3))","v":1640.477336225752},{"$f":"IF($F355,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!W$3))","v":1606.2401684873244},{"$f":"IF($F355,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!X$3))","v":1571.4510760409694},{"$f":"IF($F355,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!Y$3))","v":918.58723826109758},{"$f":"IF($F355,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!Z$3))","v":897.10339901226257},{"$f":"IF($F355,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!AA$3))","v":875.26938792038186},{"$f":"IF($F355,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!AB$3))","v":853.07823289232192},{"$f":"IF($F355,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!AC$3))","v":885.82996864519828},{"$f":"IF($F355,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!AD$3))","v":862.5395064425918},{"$f":"IF($F355,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!AE$3))","v":873.11463817159211},{"$f":"IF($F355,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!AF$3))","v":848.91302536839498},{"$f":"IF($F355,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!AG$3))","v":824.3113678296304},{"$f":"IF($F355,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!AH$3))","v":799.30171446019858},{"$f":"IF($F355,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!AI$3))","v":773.87595808765036},{"$f":"IF($F355,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!AJ$3))","v":748.02583239334353},{"$f":"IF($F355,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!AK$3))","v":721.74290878320153},{"$f":"IF($F355,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!AL$3))","v":695.0185931969113},{"$f":"IF($F355,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!AM$3))","v":667.84412285432359},{"$f":"IF($F355,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!AN$3))","v":640.21056293783113},{"$f":"IF($F355,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!AO$3))","v":612.10880320946831},{"$f":"IF($F355,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F355,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F355,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F355,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F355,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F355,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F355,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Closing Balance",null,null,true,null,{"$f":"IF($F356,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!H$3))","v":85662.16516232038},{"$f":"IF($F356,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!I$3))","v":187238.7583392555},{"$f":"IF($F356,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!J$3))","v":191155.20640403291},{"$f":"IF($F356,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!K$3))","v":167602.93902748081},{"$f":"IF($F356,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!L$3))","v":146879.26050298632},{"$f":"IF($F356,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!M$3))","v":133280.65448641084},{"$f":"IF($F356,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!N$3))","v":126470.00269196139},{"$f":"IF($F356,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!O$3))","v":120853.59336012184},{"$f":"IF($F356,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!P$3))","v":117219.35646359714},{"$f":"IF($F356,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!Q$3))","v":113981.58368587846},{"$f":"IF($F356,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!R$3))","v":98142.02648119189},{"$f":"IF($F356,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!S$3))","v":81870.42302009165},{"$f":"IF($F356,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!T$3))","v":61085.640766726348},{"$f":"IF($F356,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!U$3))","v":45652.653379150252},{"$f":"IF($F356,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!V$3))","v":30219.129622971697},{"$f":"IF($F356,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!W$3))","v":14785.058804710929},{"$f":"IF($F356,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!X$3))","v":-649.56997899945873},{"$f":"IF($F356,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!Y$3))","v":-12885.981137292858},{"$f":"IF($F356,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!Z$3))","v":-12907.789121761596},{"$f":"IF($F356,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!AA$3))","v":-12929.951108212055},{"$f":"IF($F356,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!AB$3))","v":-12952.474144080739},{"$f":"IF($F356,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!AC$3))","v":-12918.245841284053},{"$f":"IF($F356,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!AD$3))","v":-12941.888705814203},{"$f":"IF($F356,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!AE$3))","v":-12930.54040380319},{"$f":"IF($F356,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!AF$3))","v":-12955.107787257633},{"$f":"IF($F356,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!AG$3))","v":-12980.079727103252},{"$f":"IF($F356,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!AH$3))","v":-13005.464262756774},{"$f":"IF($F356,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!AI$3))","v":-13031.269591376047},{"$f":"IF($F356,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!AJ$3))","v":-13057.504070960336},{"$f":"IF($F356,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!AK$3))","v":-13084.176223511578},{"$f":"IF($F356,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!AL$3))","v":-13111.29473825783},{"$f":"IF($F356,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!AM$3))","v":-13138.868474940102},{"$f":"IF($F356,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!AN$3))","v":-13166.906467163888},{"$f":"IF($F356,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!AO$3))","v":-13195.417925816551},{"$f":"IF($F356,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!AP$3))","v":-13854.444833696993},{"$f":"IF($F356,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!AQ$3))","v":-13854.444833696993},{"$f":"IF($F356,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!AR$3))","v":-13854.444833696993},{"$f":"IF($F356,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F356,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F356,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F356,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,null,null,null,true]
["Assets",null,null,null,null,true,null,{"$f":"IF($F358,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Debt Service Reserve Account",null,null,null,true,null,{"$f":"IF($F359,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!J$3))","v":5250},{"$f":"IF($F359,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!K$3))","v":5074.9999999999991},{"$f":"IF($F359,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!L$3))","v":4899.9999999999991},{"$f":"IF($F359,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!M$3))","v":4724.9999999999991},{"$f":"IF($F359,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!N$3))","v":4457.5047894088821},{"$f":"IF($F359,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!O$3))","v":4176.7844638004372},{"$f":"IF($F359,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!P$3))","v":3885.9943286502803},{"$f":"IF($F359,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!Q$3))","v":3585.2920476606664},{"$f":"IF($F359,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Debt Service Account",null,null,null,true,null,{"$f":"IF($F360,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!J$3))","v":1513.7546615981353},{"$f":"IF($F360,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!K$3))","v":1293.0890688947411},{"$f":"IF($F360,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!L$3))","v":1284.4097189862478},{"$f":"IF($F360,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!M$3))","v":4724.9999999999991},{"$f":"IF($F360,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!N$3))","v":4457.5047894088821},{"$f":"IF($F360,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!O$3))","v":4176.7844638004372},{"$f":"IF($F360,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!P$3))","v":3885.9943286502803},{"$f":"IF($F360,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!Q$3))","v":3585.2920476606664},{"$f":"IF($F360,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Cash Sweep Account",null,null,null,true,null,{"$f":"IF($F361,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!M$3))","v":312.9100499618466},{"$f":"IF($F361,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!N$3))","v":918.46704787672593},{"$f":"IF($F361,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!O$3))","v":1043.5298432666077},{"$f":"IF($F361,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!P$3))","v":1212.8506990895105},{"$f":"IF($F361,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!Q$3))","v":1386.5869479281628},{"$f":"IF($F361,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Dividend Lock-up Account",null,null,null,true,null,{"$f":"IF($F362,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!K$3))","v":175.00000000000091},{"$f":"IF($F362,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!L$3))","v":350.00000000000091},{"$f":"IF($F362,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Dividend Account",null,null,null,true,null,{"$f":"IF($F363,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!M$3))","v":1255.1234499109762},{"$f":"IF($F363,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!N$3))","v":2286.555631812128},{"$f":"IF($F363,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!O$3))","v":2577.4368924787441},{"$f":"IF($F363,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!P$3))","v":2977.7690203773268},{"$f":"IF($F363,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!Q$3))","v":3388.5322592470475},{"$f":"IF($F363,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!R$3))","v":8051.1282510802121},{"$f":"IF($F363,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!S$3))","v":7178.8348735071777},{"$f":"IF($F363,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!T$3))","v":1793.3627036690941},{"$f":"IF($F363,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!U$3))","v":1759.685399620208},{"$f":"IF($F363,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!V$3))","v":1725.4717269688645},{"$f":"IF($F363,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!W$3))","v":1690.7109922353065},{"$f":"IF($F363,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!X$3))","v":1655.3922920521291},{"$f":"IF($F363,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!Y$3))","v":968.46369640414082},{"$f":"IF($F363,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!Z$3))","v":946.655711935402},{"$f":"IF($F363,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!AA$3))","v":924.49372548494352},{"$f":"IF($F363,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!AB$3))","v":901.97068961625791},{"$f":"IF($F363,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!AC$3))","v":936.19899241294252},{"$f":"IF($F363,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!AD$3))","v":912.55612788279473},{"$f":"IF($F363,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!AE$3))","v":923.9044298938079},{"$f":"IF($F363,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!AF$3))","v":899.33704643936585},{"$f":"IF($F363,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!AG$3))","v":874.36510659374403},{"$f":"IF($F363,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!AH$3))","v":848.98057094022215},{"$f":"IF($F363,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!AI$3))","v":823.17524232094729},{"$f":"IF($F363,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!AJ$3))","v":796.94076273665746},{"$f":"IF($F363,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!AK$3))","v":770.26861018541513},{"$f":"IF($F363,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!AL$3))","v":743.1500954391654},{"$f":"IF($F363,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!AM$3))","v":715.57635875689039},{"$f":"IF($F363,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!AN$3))","v":687.53836653310555},{"$f":"IF($F363,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!AO$3))","v":659.02690788044242},{"$f":"IF($F363,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Working Capital Balance",null,null,null,true,null,{"$f":"IF($F364,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Fee Balance ",null,null,null,true,null,{"$f":"IF($F365,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!H$3))","v":1050},{"$f":"IF($F365,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!I$3))","v":1050},{"$f":"IF($F365,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!J$3))","v":997.5},{"$f":"IF($F365,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!K$3))","v":787.5},{"$f":"IF($F365,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!L$3))","v":577.5},{"$f":"IF($F365,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!M$3))","v":367.5},{"$f":"IF($F365,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!N$3))","v":157.5},{"$f":"IF($F365,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F365,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F365,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F365,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F365,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F365,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F365,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F365,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F365,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F365,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F365,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F365,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F365,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F365,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F365,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F365,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F365,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F365,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F365,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F365,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F365,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F365,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F365,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F365,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F365,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F365,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F365,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F365,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F365,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F365,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F365,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F365,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F365,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F365,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"IDC Balance ",null,null,null,true,null,{"$f":"IF($F366,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!H$3))","v":407.73086104274603},{"$f":"IF($F366,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!I$3))","v":3170.6780730136279},{"$f":"IF($F366,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!J$3))","v":5643.9517424347378},{"$f":"IF($F366,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!K$3))","v":5079.556568191264},{"$f":"IF($F366,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!L$3))","v":4571.6009113721375},{"$f":"IF($F366,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!M$3))","v":4114.4408202349241},{"$f":"IF($F366,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!N$3))","v":3702.996738211431},{"$f":"IF($F366,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!O$3))","v":3332.6970643902896},{"$f":"IF($F366,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!P$3))","v":2990.8819808630797},{"$f":"IF($F366,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!Q$3))","v":2649.0668973358697},{"$f":"IF($F366,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!R$3))","v":2307.2518138086598},{"$f":"IF($F366,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!S$3))","v":1965.4367302814499},{"$f":"IF($F366,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!T$3))","v":1623.6216467542399},{"$f":"IF($F366,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!U$3))","v":1281.80656322703},{"$f":"IF($F366,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!V$3))","v":939.99147969982005},{"$f":"IF($F366,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!W$3))","v":598.17639617261011},{"$f":"IF($F366,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!X$3))","v":256.36131264540018},{"$f":"IF($F366,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!Y$3))","v":-7.2759576141834259E-12},{"$f":"IF($F366,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!Z$3))","v":-7.2759576141834259E-12},{"$f":"IF($F366,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!AA$3))","v":-7.2759576141834259E-12},{"$f":"IF($F366,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!AB$3))","v":-7.2759576141834259E-12},{"$f":"IF($F366,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!AC$3))","v":-7.2759576141834259E-12},{"$f":"IF($F366,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!AD$3))","v":-7.2759576141834259E-12},{"$f":"IF($F366,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!AE$3))","v":-7.2759576141834259E-12},{"$f":"IF($F366,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!AF$3))","v":-7.2759576141834259E-12},{"$f":"IF($F366,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!AG$3))","v":-7.2759576141834259E-12},{"$f":"IF($F366,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!AH$3))","v":-7.2759576141834259E-12},{"$f":"IF($F366,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!AI$3))","v":-7.2759576141834259E-12},{"$f":"IF($F366,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!AJ$3))","v":-7.2759576141834259E-12},{"$f":"IF($F366,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!AK$3))","v":-7.2759576141834259E-12},{"$f":"IF($F366,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!AL$3))","v":-7.2759576141834259E-12},{"$f":"IF($F366,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!AM$3))","v":-7.2759576141834259E-12},{"$f":"IF($F366,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!AN$3))","v":-7.2759576141834259E-12},{"$f":"IF($F366,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!AO$3))","v":-7.2759576141834259E-12},{"$f":"IF($F366,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!AP$3))","v":-7.2759576141834259E-12},{"$f":"IF($F366,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!AQ$3))","v":-7.2759576141834259E-12},{"$f":"IF($F366,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!AR$3))","v":-7.2759576141834259E-12},{"$f":"IF($F366,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F366,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F366,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F366,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Plant Assets",null,null,null,true,null,{"$f":"IF($F367,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!H$3))","v":116065.57160446374},{"$f":"IF($F367,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!I$3))","v":252268.16469130636},{"$f":"IF($F367,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!J$3))","v":255000.00000000003},{"$f":"IF($F367,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!K$3))","v":255000.00000000003},{"$f":"IF($F367,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!L$3))","v":255000.00000000003},{"$f":"IF($F367,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!M$3))","v":255000.00000000003},{"$f":"IF($F367,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!N$3))","v":255000.00000000003},{"$f":"IF($F367,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!O$3))","v":255000.00000000003},{"$f":"IF($F367,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!P$3))","v":255000.00000000003},{"$f":"IF($F367,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!Q$3))","v":255000.00000000003},{"$f":"IF($F367,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!R$3))","v":255000.00000000003},{"$f":"IF($F367,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!S$3))","v":255000.00000000003},{"$f":"IF($F367,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!T$3))","v":255000.00000000003},{"$f":"IF($F367,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!U$3))","v":255000.00000000003},{"$f":"IF($F367,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!V$3))","v":255000.00000000003},{"$f":"IF($F367,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!W$3))","v":255000.00000000003},{"$f":"IF($F367,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!X$3))","v":255000.00000000003},{"$f":"IF($F367,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!Y$3))","v":255000.00000000003},{"$f":"IF($F367,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!Z$3))","v":255000.00000000003},{"$f":"IF($F367,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!AA$3))","v":255000.00000000003},{"$f":"IF($F367,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!AB$3))","v":255000.00000000003},{"$f":"IF($F367,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!AC$3))","v":255000.00000000003},{"$f":"IF($F367,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!AD$3))","v":255000.00000000003},{"$f":"IF($F367,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!AE$3))","v":255000.00000000003},{"$f":"IF($F367,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!AF$3))","v":255000.00000000003},{"$f":"IF($F367,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!AG$3))","v":255000.00000000003},{"$f":"IF($F367,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!AH$3))","v":255000.00000000003},{"$f":"IF($F367,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!AI$3))","v":255000.00000000003},{"$f":"IF($F367,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!AJ$3))","v":255000.00000000003},{"$f":"IF($F367,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!AK$3))","v":255000.00000000003},{"$f":"IF($F367,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!AL$3))","v":255000.00000000003},{"$f":"IF($F367,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!AM$3))","v":255000.00000000003},{"$f":"IF($F367,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!AN$3))","v":255000.00000000003},{"$f":"IF($F367,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!AO$3))","v":255000.00000000003},{"$f":"IF($F367,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!AP$3))","v":255000.00000000003},{"$f":"IF($F367,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!AQ$3))","v":255000.00000000003},{"$f":"IF($F367,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!AR$3))","v":255000.00000000003},{"$f":"IF($F367,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F367,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F367,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F367,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Less Accumulated Depreciation",null,null,null,true,null,{"$f":"IF($F368,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F368,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F368,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!J$3))","v":6375},{"$f":"IF($F368,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!K$3))","v":31237.5},{"$f":"IF($F368,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!L$3))","v":53613.75},{"$f":"IF($F368,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!M$3))","v":73752.375},{"$f":"IF($F368,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!N$3))","v":91877.137499999983},{"$f":"IF($F368,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!O$3))","v":108189.42374999991},{"$f":"IF($F368,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!P$3))","v":123246.91874999985},{"$f":"IF($F368,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!Q$3))","v":138304.41374999986},{"$f":"IF($F368,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!R$3))","v":153361.90874999997},{"$f":"IF($F368,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!S$3))","v":168419.40375000008},{"$f":"IF($F368,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!T$3))","v":183476.8987500002},{"$f":"IF($F368,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!U$3))","v":198534.39375000031},{"$f":"IF($F368,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!V$3))","v":213591.88875000042},{"$f":"IF($F368,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!W$3))","v":228649.38375000053},{"$f":"IF($F368,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!X$3))","v":243706.87875000064},{"$f":"IF($F368,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!Y$3))","v":255000.00000000073},{"$f":"IF($F368,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!Z$3))","v":255000.00000000073},{"$f":"IF($F368,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!AA$3))","v":255000.00000000073},{"$f":"IF($F368,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!AB$3))","v":255000.00000000073},{"$f":"IF($F368,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!AC$3))","v":255000.00000000073},{"$f":"IF($F368,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!AD$3))","v":255000.00000000073},{"$f":"IF($F368,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!AE$3))","v":255000.00000000073},{"$f":"IF($F368,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!AF$3))","v":255000.00000000073},{"$f":"IF($F368,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!AG$3))","v":255000.00000000073},{"$f":"IF($F368,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!AH$3))","v":255000.00000000073},{"$f":"IF($F368,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!AI$3))","v":255000.00000000073},{"$f":"IF($F368,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!AJ$3))","v":255000.00000000073},{"$f":"IF($F368,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!AK$3))","v":255000.00000000073},{"$f":"IF($F368,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!AL$3))","v":255000.00000000073},{"$f":"IF($F368,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!AM$3))","v":255000.00000000073},{"$f":"IF($F368,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!AN$3))","v":255000.00000000073},{"$f":"IF($F368,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!AO$3))","v":255000.00000000073},{"$f":"IF($F368,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!AP$3))","v":255000.00000000073},{"$f":"IF($F368,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!AQ$3))","v":255000.00000000073},{"$f":"IF($F368,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!AR$3))","v":255000.00000000073},{"$f":"IF($F368,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F368,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F368,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F368,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Net Plant",null,null,null,true,null,{"$f":"IF($F369,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!H$3))","v":116065.57160446374},{"$f":"IF($F369,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!I$3))","v":252268.16469130636},{"$f":"IF($F369,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!J$3))","v":248625.00000000003},{"$f":"IF($F369,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!K$3))","v":223762.50000000003},{"$f":"IF($F369,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!L$3))","v":201386.25000000003},{"$f":"IF($F369,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!M$3))","v":181247.62500000003},{"$f":"IF($F369,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!N$3))","v":163122.86250000005},{"$f":"IF($F369,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!O$3))","v":146810.5762500001},{"$f":"IF($F369,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!P$3))","v":131753.08125000016},{"$f":"IF($F369,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!Q$3))","v":116695.58625000017},{"$f":"IF($F369,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!R$3))","v":101638.09125000006},{"$f":"IF($F369,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!S$3))","v":86580.596249999944},{"$f":"IF($F369,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!T$3))","v":71523.101249999832},{"$f":"IF($F369,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!U$3))","v":56465.606249999721},{"$f":"IF($F369,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!V$3))","v":41408.111249999609},{"$f":"IF($F369,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!W$3))","v":26350.616249999497},{"$f":"IF($F369,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!X$3))","v":11293.121249999385},{"$f":"IF($F369,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!Y$3))","v":-6.9849193096160889E-10},{"$f":"IF($F369,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!Z$3))","v":-6.9849193096160889E-10},{"$f":"IF($F369,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!AA$3))","v":-6.9849193096160889E-10},{"$f":"IF($F369,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!AB$3))","v":-6.9849193096160889E-10},{"$f":"IF($F369,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!AC$3))","v":-6.9849193096160889E-10},{"$f":"IF($F369,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!AD$3))","v":-6.9849193096160889E-10},{"$f":"IF($F369,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!AE$3))","v":-6.9849193096160889E-10},{"$f":"IF($F369,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!AF$3))","v":-6.9849193096160889E-10},{"$f":"IF($F369,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!AG$3))","v":-6.9849193096160889E-10},{"$f":"IF($F369,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!AH$3))","v":-6.9849193096160889E-10},{"$f":"IF($F369,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!AI$3))","v":-6.9849193096160889E-10},{"$f":"IF($F369,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!AJ$3))","v":-6.9849193096160889E-10},{"$f":"IF($F369,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!AK$3))","v":-6.9849193096160889E-10},{"$f":"IF($F369,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!AL$3))","v":-6.9849193096160889E-10},{"$f":"IF($F369,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!AM$3))","v":-6.9849193096160889E-10},{"$f":"IF($F369,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!AN$3))","v":-6.9849193096160889E-10},{"$f":"IF($F369,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!AO$3))","v":-6.9849193096160889E-10},{"$f":"IF($F369,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!AP$3))","v":-6.9849193096160889E-10},{"$f":"IF($F369,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!AQ$3))","v":-6.9849193096160889E-10},{"$f":"IF($F369,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!AR$3))","v":-6.9849193096160889E-10},{"$f":"IF($F369,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F369,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F369,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F369,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Total Assets",null,null,true,null,{"$f":"IF($F370,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!H$3))","v":117523.30246550648},{"$f":"IF($F370,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!I$3))","v":256488.84276432},{"$f":"IF($F370,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!J$3))","v":262030.20640403291},{"$f":"IF($F370,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!K$3))","v":236172.64563708604},{"$f":"IF($F370,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!L$3))","v":213069.76063035842},{"$f":"IF($F370,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!M$3))","v":196747.59932010778},{"$f":"IF($F370,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!N$3))","v":179103.3914967181},{"$f":"IF($F370,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!O$3))","v":162117.80897773663},{"$f":"IF($F370,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!P$3))","v":146706.57160763064},{"$f":"IF($F370,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!Q$3))","v":131290.35644983259},{"$f":"IF($F370,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!R$3))","v":111996.47131488893},{"$f":"IF($F370,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!S$3))","v":95724.867853788572},{"$f":"IF($F370,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!T$3))","v":74940.085600423161},{"$f":"IF($F370,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!U$3))","v":59507.098212846962},{"$f":"IF($F370,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!V$3))","v":44073.574456668292},{"$f":"IF($F370,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!W$3))","v":28639.503638407412},{"$f":"IF($F370,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!X$3))","v":13204.874854696915},{"$f":"IF($F370,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!Y$3))","v":968.46369640343505},{"$f":"IF($F370,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!Z$3))","v":946.65571193469623},{"$f":"IF($F370,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!AA$3))","v":924.49372548423776},{"$f":"IF($F370,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!AB$3))","v":901.97068961555215},{"$f":"IF($F370,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!AC$3))","v":936.19899241223675},{"$f":"IF($F370,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!AD$3))","v":912.55612788208896},{"$f":"IF($F370,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!AE$3))","v":923.90442989310213},{"$f":"IF($F370,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!AF$3))","v":899.33704643866008},{"$f":"IF($F370,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!AG$3))","v":874.36510659303826},{"$f":"IF($F370,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!AH$3))","v":848.98057093951638},{"$f":"IF($F370,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!AI$3))","v":823.17524232024152},{"$f":"IF($F370,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!AJ$3))","v":796.94076273595169},{"$f":"IF($F370,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!AK$3))","v":770.26861018470936},{"$f":"IF($F370,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!AL$3))","v":743.15009543845963},{"$f":"IF($F370,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!AM$3))","v":715.57635875618462},{"$f":"IF($F370,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!AN$3))","v":687.53836653239978},{"$f":"IF($F370,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!AO$3))","v":659.02690787973665},{"$f":"IF($F370,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!AP$3))","v":-7.0576788857579231E-10},{"$f":"IF($F370,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!AQ$3))","v":-7.0576788857579231E-10},{"$f":"IF($F370,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!AR$3))","v":-7.0576788857579231E-10},{"$f":"IF($F370,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F370,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F370,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F370,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
["Liabilities & Capital",null,null,null,null,true,null,{"$f":"IF($F372,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Accrued Interest",null,null,null,true,null,{"$f":"IF($F373,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!J$3))","v":874.99999999999955},{"$f":"IF($F373,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!K$3))","v":787.49999999999966},{"$f":"IF($F373,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!L$3))","v":699.99999999999955},{"$f":"IF($F373,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!M$3))","v":612.49999999999966},{"$f":"IF($F373,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!N$3))","v":478.7523947044408},{"$f":"IF($F373,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!O$3))","v":338.39223190021846},{"$f":"IF($F373,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!P$3))","v":192.99716432514026},{"$f":"IF($F373,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!Q$3))","v":42.646023830333135},{"$f":"IF($F373,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Debt",null,null,null,true,null,{"$f":"IF($F374,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!H$3))","v":31861.137303186122},{"$f":"IF($F374,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!I$3))","v":69250.084425064473},{"$f":"IF($F374,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!J$3))","v":69999.999999999971},{"$f":"IF($F374,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!K$3))","v":62999.999999999971},{"$f":"IF($F374,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!L$3))","v":55999.999999999971},{"$f":"IF($F374,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!M$3))","v":48999.999999999971},{"$f":"IF($F374,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!N$3))","v":38300.191576355268},{"$f":"IF($F374,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!O$3))","v":27071.378552017479},{"$f":"IF($F374,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!P$3))","v":15439.773146011221},{"$f":"IF($F374,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!Q$3))","v":3411.681906426651},{"$f":"IF($F374,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F374,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F374,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F374,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F374,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F374,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F374,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F374,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F374,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F374,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F374,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F374,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F374,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F374,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F374,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F374,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F374,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F374,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F374,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F374,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F374,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F374,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F374,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F374,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F374,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F374,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F374,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F374,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F374,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F374,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F374,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,"Equity Balance",null,null,null,true,null,{"$f":"IF($F375,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!H$3))","v":85662.16516232038},{"$f":"IF($F375,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!I$3))","v":187238.7583392555},{"$f":"IF($F375,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!J$3))","v":191155.20640403291},{"$f":"IF($F375,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!K$3))","v":167602.93902748081},{"$f":"IF($F375,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!L$3))","v":146879.26050298632},{"$f":"IF($F375,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!M$3))","v":133280.65448641084},{"$f":"IF($F375,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!N$3))","v":126470.00269196139},{"$f":"IF($F375,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!O$3))","v":120853.59336012184},{"$f":"IF($F375,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!P$3))","v":117219.35646359714},{"$f":"IF($F375,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!Q$3))","v":113981.58368587846},{"$f":"IF($F375,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!R$3))","v":98142.02648119189},{"$f":"IF($F375,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!S$3))","v":81870.42302009165},{"$f":"IF($F375,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!T$3))","v":61085.640766726348},{"$f":"IF($F375,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!U$3))","v":45652.653379150252},{"$f":"IF($F375,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!V$3))","v":30219.129622971697},{"$f":"IF($F375,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!W$3))","v":14785.058804710929},{"$f":"IF($F375,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!X$3))","v":-649.56997899945873},{"$f":"IF($F375,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!Y$3))","v":-12885.981137292858},{"$f":"IF($F375,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!Z$3))","v":-12907.789121761596},{"$f":"IF($F375,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!AA$3))","v":-12929.951108212055},{"$f":"IF($F375,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!AB$3))","v":-12952.474144080739},{"$f":"IF($F375,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!AC$3))","v":-12918.245841284053},{"$f":"IF($F375,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!AD$3))","v":-12941.888705814203},{"$f":"IF($F375,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!AE$3))","v":-12930.54040380319},{"$f":"IF($F375,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!AF$3))","v":-12955.107787257633},{"$f":"IF($F375,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!AG$3))","v":-12980.079727103252},{"$f":"IF($F375,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!AH$3))","v":-13005.464262756774},{"$f":"IF($F375,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!AI$3))","v":-13031.269591376047},{"$f":"IF($F375,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!AJ$3))","v":-13057.504070960336},{"$f":"IF($F375,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!AK$3))","v":-13084.176223511578},{"$f":"IF($F375,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!AL$3))","v":-13111.29473825783},{"$f":"IF($F375,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!AM$3))","v":-13138.868474940102},{"$f":"IF($F375,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!AN$3))","v":-13166.906467163888},{"$f":"IF($F375,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!AO$3))","v":-13195.417925816551},{"$f":"IF($F375,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!AP$3))","v":-13854.444833696993},{"$f":"IF($F375,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!AQ$3))","v":-13854.444833696993},{"$f":"IF($F375,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!AR$3))","v":-13854.444833696993},{"$f":"IF($F375,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F375,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F375,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F375,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[null,null,"Total",null,null,true,null,{"$f":"IF($F376,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!H$3))","v":117523.30246550651},{"$f":"IF($F376,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!I$3))","v":256488.84276431997},{"$f":"IF($F376,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!J$3))","v":262030.20640403288},{"$f":"IF($F376,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!K$3))","v":231390.43902748078},{"$f":"IF($F376,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!L$3))","v":203579.26050298629},{"$f":"IF($F376,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!M$3))","v":182893.15448641081},{"$f":"IF($F376,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!N$3))","v":165248.94666302111},{"$f":"IF($F376,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!O$3))","v":148263.36414403954},{"$f":"IF($F376,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!P$3))","v":132852.1267739335},{"$f":"IF($F376,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!Q$3))","v":117435.91161613545},{"$f":"IF($F376,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!R$3))","v":98142.02648119189},{"$f":"IF($F376,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!S$3))","v":81870.42302009165},{"$f":"IF($F376,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!T$3))","v":61085.640766726348},{"$f":"IF($F376,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!U$3))","v":45652.653379150252},{"$f":"IF($F376,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!V$3))","v":30219.129622971697},{"$f":"IF($F376,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!W$3))","v":14785.058804710929},{"$f":"IF($F376,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!X$3))","v":-649.56997899945873},{"$f":"IF($F376,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!Y$3))","v":-12885.981137292858},{"$f":"IF($F376,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!Z$3))","v":-12907.789121761596},{"$f":"IF($F376,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!AA$3))","v":-12929.951108212055},{"$f":"IF($F376,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!AB$3))","v":-12952.474144080739},{"$f":"IF($F376,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!AC$3))","v":-12918.245841284053},{"$f":"IF($F376,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!AD$3))","v":-12941.888705814203},{"$f":"IF($F376,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!AE$3))","v":-12930.54040380319},{"$f":"IF($F376,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!AF$3))","v":-12955.107787257633},{"$f":"IF($F376,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!AG$3))","v":-12980.079727103252},{"$f":"IF($F376,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!AH$3))","v":-13005.464262756774},{"$f":"IF($F376,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!AI$3))","v":-13031.269591376047},{"$f":"IF($F376,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!AJ$3))","v":-13057.504070960336},{"$f":"IF($F376,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!AK$3))","v":-13084.176223511578},{"$f":"IF($F376,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!AL$3))","v":-13111.29473825783},{"$f":"IF($F376,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!AM$3))","v":-13138.868474940102},{"$f":"IF($F376,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!AN$3))","v":-13166.906467163888},{"$f":"IF($F376,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!AO$3))","v":-13195.417925816551},{"$f":"IF($F376,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!AP$3))","v":-13854.444833696993},{"$f":"IF($F376,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!AQ$3))","v":-13854.444833696993},{"$f":"IF($F376,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!AR$3))","v":-13854.444833696993},{"$f":"IF($F376,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F376,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F376,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F376,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
[null,"Difference",null,null,null,false,null,{"$f":"IF($F378,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F378,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F378,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F378,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!K$3))","v":-32985.095447353611},{"$f":"IF($F378,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!L$3))","v":-90582.08462492429},{"$f":"IF($F378,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!M$3))","v":-144582.06098419082},{"$f":"IF($F378,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!N$3))","v":-166253.33800436373},{"$f":"IF($F378,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!O$3))","v":-166253.33800436457},{"$f":"IF($F378,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!P$3))","v":-166253.33800436551},{"$f":"IF($F378,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!Q$3))","v":-166253.338004366},{"$f":"IF($F378,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!R$3))","v":-166253.33800436498},{"$f":"IF($F378,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!S$3))","v":-166253.33800436382},{"$f":"IF($F378,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!T$3))","v":-166253.33800436245},{"$f":"IF($F378,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!U$3))","v":-166253.33800436114},{"$f":"IF($F378,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!V$3))","v":-166253.33800435977},{"$f":"IF($F378,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!W$3))","v":-166253.33800435843},{"$f":"IF($F378,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!X$3))","v":-166253.33800435712},{"$f":"IF($F378,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!Y$3))","v":-166253.33800435584},{"$f":"IF($F378,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!Z$3))","v":-166253.33800435552},{"$f":"IF($F378,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!AA$3))","v":-166253.33800435552},{"$f":"IF($F378,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!AB$3))","v":-166253.33800435552},{"$f":"IF($F378,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!AC$3))","v":-166253.33800435552},{"$f":"IF($F378,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!AD$3))","v":-166253.33800435552},{"$f":"IF($F378,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!AE$3))","v":-166253.33800435552},{"$f":"IF($F378,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!AF$3))","v":-166253.33800435552},{"$f":"IF($F378,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!AG$3))","v":-166253.33800435552},{"$f":"IF($F378,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!AH$3))","v":-166253.33800435552},{"$f":"IF($F378,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!AI$3))","v":-166253.33800435552},{"$f":"IF($F378,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!AJ$3))","v":-166253.33800435552},{"$f":"IF($F378,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!AK$3))","v":-166253.33800435552},{"$f":"IF($F378,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!AL$3))","v":-166253.33800435552},{"$f":"IF($F378,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!AM$3))","v":-166253.33800435544},{"$f":"IF($F378,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!AN$3))","v":-166253.33800435549},{"$f":"IF($F378,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!AO$3))","v":-166253.33800435552},{"$f":"IF($F378,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!AP$3))","v":-166253.33800435549},{"$f":"IF($F378,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!AQ$3))","v":-166253.33800435544},{"$f":"IF($F378,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!AR$3))","v":-166253.33800435544},{"$f":"IF($F378,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!AS$3))","v":-27708.889667392574},{"$f":"IF($F378,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F378,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F378,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
[null,"Test",null,null,null,false,null,{"$f":"IF($F380,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!H$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!H$3))","v":0},{"$f":"IF($F380,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!I$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!I$3))","v":0},{"$f":"IF($F380,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!J$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!J$3))","v":0},{"$f":"IF($F380,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!K$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!K$3))","v":0},{"$f":"IF($F380,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!L$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!L$3))","v":0},{"$f":"IF($F380,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!M$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!M$3))","v":0},{"$f":"IF($F380,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!N$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!N$3))","v":0},{"$f":"IF($F380,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!O$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!O$3))","v":0},{"$f":"IF($F380,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!P$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!P$3))","v":0},{"$f":"IF($F380,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!Q$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!Q$3))","v":0},{"$f":"IF($F380,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!R$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!R$3))","v":0},{"$f":"IF($F380,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!S$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!S$3))","v":0},{"$f":"IF($F380,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!T$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!T$3))","v":0},{"$f":"IF($F380,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!U$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!U$3))","v":0},{"$f":"IF($F380,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!V$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!V$3))","v":0},{"$f":"IF($F380,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!W$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!W$3))","v":0},{"$f":"IF($F380,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!X$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!X$3))","v":0},{"$f":"IF($F380,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!Y$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!Y$3))","v":0},{"$f":"IF($F380,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!Z$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!Z$3))","v":0},{"$f":"IF($F380,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!AA$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!AA$3))","v":0},{"$f":"IF($F380,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!AB$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!AB$3))","v":0},{"$f":"IF($F380,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!AC$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!AC$3))","v":0},{"$f":"IF($F380,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!AD$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!AD$3))","v":0},{"$f":"IF($F380,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!AE$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!AE$3))","v":0},{"$f":"IF($F380,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!AF$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!AF$3))","v":0},{"$f":"IF($F380,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!AG$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!AG$3))","v":0},{"$f":"IF($F380,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!AH$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!AH$3))","v":0},{"$f":"IF($F380,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!AI$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!AI$3))","v":0},{"$f":"IF($F380,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!AJ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!AJ$3))","v":0},{"$f":"IF($F380,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!AK$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!AK$3))","v":0},{"$f":"IF($F380,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!AL$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!AL$3))","v":0},{"$f":"IF($F380,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!AM$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!AM$3))","v":0},{"$f":"IF($F380,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!AN$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!AN$3))","v":0},{"$f":"IF($F380,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!AO$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!AO$3))","v":0},{"$f":"IF($F380,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!AP$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!AP$3))","v":0},{"$f":"IF($F380,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!AQ$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!AQ$3))","v":0},{"$f":"IF($F380,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!AR$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!AR$3))","v":0},{"$f":"IF($F380,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!AS$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!AS$3))","v":0},{"$f":"IF($F380,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!AT$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!AT$3))","v":0},{"$f":"IF($F380,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!AU$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!AU$3))","v":0},{"$f":"IF($F380,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!AV$3,'Monthly Model'!$11:$11,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$9:$9,Annual!AV$3))","v":0}]
[]
[null,"Margin per kW",null,null,null,false,null,{"$f":"SUMIFS('Monthly Model'!397:397,'Monthly Model'!9:9,Annual!H$3)","v":0},{"$f":"SUMIFS('Monthly Model'!397:397,'Monthly Model'!9:9,Annual!I$3)","v":0},{"$f":"SUMIFS('Monthly Model'!397:397,'Monthly Model'!9:9,Annual!J$3)","v":29.434649463196408},{"$f":"SUMIFS('Monthly Model'!397:397,'Monthly Model'!9:9,Annual!K$3)","v":117.96738403789755},{"$f":"SUMIFS('Monthly Model'!397:397,'Monthly Model'!9:9,Annual!L$3)","v":122.91438738958084},{"$f":"SUMIFS('Monthly Model'!397:397,'Monthly Model'!9:9,Annual!M$3)","v":127.28380458640358},{"$f":"SUMIFS('Monthly Model'!397:397,'Monthly Model'!9:9,Annual!N$3)","v":130.3638487927627},{"$f":"SUMIFS('Monthly Model'!397:397,'Monthly Model'!9:9,Annual!O$3)","v":129.89959084606676},{"$f":"SUMIFS('Monthly Model'!397:397,'Monthly Model'!9:9,Annual!P$3)","v":135.00971641886923},{"$f":"SUMIFS('Monthly Model'!397:397,'Monthly Model'!9:9,Annual!Q$3)","v":139.47867326453587},{"$f":"SUMIFS('Monthly Model'!397:397,'Monthly Model'!9:9,Annual!R$3)","v":139.37465544620864},{"$f":"SUMIFS('Monthly Model'!397:397,'Monthly Model'!9:9,Annual!S$3)","v":136.08017618533384},{"$f":"SUMIFS('Monthly Model'!397:397,'Monthly Model'!9:9,Annual!T$3)","v":123.64451551124702},{"$f":"SUMIFS('Monthly Model'!397:397,'Monthly Model'!9:9,Annual!U$3)","v":127.34560505325339},{"$f":"SUMIFS('Monthly Model'!397:397,'Monthly Model'!9:9,Annual!V$3)","v":127.25154872993953},{"$f":"SUMIFS('Monthly Model'!397:397,'Monthly Model'!9:9,Annual!W$3)","v":127.15740548547868},{"$f":"SUMIFS('Monthly Model'!397:397,'Monthly Model'!9:9,Annual!X$3)","v":127.41139093756979},{"$f":"SUMIFS('Monthly Model'!397:397,'Monthly Model'!9:9,Annual!Y$3)","v":126.9688579117325},{"$f":"SUMIFS('Monthly Model'!397:397,'Monthly Model'!9:9,Annual!Z$3)","v":126.87445342157002},{"$f":"SUMIFS('Monthly Model'!397:397,'Monthly Model'!9:9,Annual!AA$3)","v":126.77996168850584},{"$f":"SUMIFS('Monthly Model'!397:397,'Monthly Model'!9:9,Annual!AB$3)","v":127.0325636422816},{"$f":"SUMIFS('Monthly Model'!397:397,'Monthly Model'!9:9,Annual!AC$3)","v":127.86667201099222},{"$f":"SUMIFS('Monthly Model'!397:397,'Monthly Model'!9:9,Annual!AD$3)","v":131.5558007142958},{"$f":"SUMIFS('Monthly Model'!397:397,'Monthly Model'!9:9,Annual!AE$3)","v":128.15025838504545},{"$f":"SUMIFS('Monthly Model'!397:397,'Monthly Model'!9:9,Annual!AF$3)","v":132.8000040447084},{"$f":"SUMIFS('Monthly Model'!397:397,'Monthly Model'!9:9,Annual!AG$3)","v":132.33924098748378},{"$f":"SUMIFS('Monthly Model'!397:397,'Monthly Model'!9:9,Annual!AH$3)","v":132.24132982331921},{"$f":"SUMIFS('Monthly Model'!397:397,'Monthly Model'!9:9,Annual!AI$3)","v":132.14332817559756},{"$f":"SUMIFS('Monthly Model'!397:397,'Monthly Model'!9:9,Annual!AJ$3)","v":132.40710513243053},{"$f":"SUMIFS('Monthly Model'!397:397,'Monthly Model'!9:9,Annual!AK$3)","v":131.94705309492821},{"$f":"SUMIFS('Monthly Model'!397:397,'Monthly Model'!9:9,Annual!AL$3)","v":131.84877949450981},{"$f":"SUMIFS('Monthly Model'!397:397,'Monthly Model'!9:9,Annual!AM$3)","v":131.75041507559277},{"$f":"SUMIFS('Monthly Model'!397:397,'Monthly Model'!9:9,Annual!AN$3)","v":132.0127518322785},{"$f":"SUMIFS('Monthly Model'!397:397,'Monthly Model'!9:9,Annual!AO$3)","v":131.55341344646934},{"$f":"SUMIFS('Monthly Model'!397:397,'Monthly Model'!9:9,Annual!AP$3)","v":95.102355698637766},{"$f":"SUMIFS('Monthly Model'!397:397,'Monthly Model'!9:9,Annual!AQ$3)","v":0},{"$f":"SUMIFS('Monthly Model'!397:397,'Monthly Model'!9:9,Annual!AR$3)","v":0},{"$f":"SUMIFS('Monthly Model'!397:397,'Monthly Model'!9:9,Annual!AS$3)","v":0},{"$f":"SUMIFS('Monthly Model'!397:397,'Monthly Model'!9:9,Annual!AT$3)","v":0},{"$f":"SUMIFS('Monthly Model'!397:397,'Monthly Model'!9:9,Annual!AU$3)","v":0},{"$f":"SUMIFS('Monthly Model'!397:397,'Monthly Model'!9:9,Annual!AV$3)","v":0}]
[]
["Graphs"]
[null,null,null,null,null,null,null,{"$f":"IF(H6>0,H3,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I6>0,I3,NA())","v":{"$error":"#N/A"}},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,"CFADS",null,null,null,null,null,{"$f":"H294","v":0},{"$f":"I294","v":0},1513.7546615981353,5409.627797691327,5345.5271323246643,9832.1790745617782,23409.693504116138,23009.02225154977,23922.860252566235,24663.171770813406,24215.413965769014,23051.399539673064,19860.068532401259,20682.00508025417,20277.692441551015,19866.90891743001,19536.794037753836,16383.360818079133,11119.469371934354,10857.555793051652,10642.381284236984,10490.439991975516,10715.982305125979,10037.232713339172,10611.754753070803,10263.928784213169,9963.9595612773628,9659.0138076777821,9400.3719789179995,9033.7953037578445,8713.3189618095585,8387.4588288950963,8106.064766446143,7719.1576535265394,5185.5608985727777,0,0,0,0,0,0]
[null,"Debt Service ",null,null,null,null,null,{"$f":"H297","v":0},{"$f":"I297","v":0},0,5630.2933903947205,5354.2064822331577,5348.5552936752047,9325.9706428419813,8776.8231780659789,8210.5628482858538,7624.4490903922815,3496.9739540873175,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash Sweep",null,null,null,null,null,{"$f":"H301","v":0},{"$f":"I301","v":0},0,0,0,0,3699.8084236447021,4228.8130243377873,4631.6054060062597,5028.0912395845698,2555.72996319905,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Quarterly","index":8,"n_rows":379,"n_cols":168,"rows_kept":379,"cut":false,"hidden":false,"merged":[]}
["Timeline"]
[null,"Time Period"]
[null,"End of Quarter",null,null,null,"EOQ",null,{"$f":"'Monthly Model'!L8","v":"2016-06-30"},{"$f":"EOMONTH(H3,3)","v":"2016-09-30"},{"$f":"EOMONTH(I3,3)","v":"2016-12-31"},"2017-03-31","2017-06-30","2017-09-30","2017-12-31","2018-03-31","2018-06-30","2018-09-30","2018-12-31","2019-03-31","2019-06-30","2019-09-30","2019-12-31","2020-03-31","2020-06-30","2020-09-30","2020-12-31","2021-03-31","2021-06-30","2021-09-30","2021-12-31","2022-03-31","2022-06-30","2022-09-30","2022-12-31","2023-03-31","2023-06-30","2023-09-30","2023-12-31","2024-03-31","2024-06-30","2024-09-30","2024-12-31","2025-03-31","2025-06-30","2025-09-30","2025-12-31","2026-03-31","2026-06-30","2026-09-30","2026-12-31","2027-03-31","2027-06-30","2027-09-30","2027-12-31","2028-03-31","2028-06-30","2028-09-30","2028-12-31","2029-03-31","2029-06-30","2029-09-30","2029-12-31","2030-03-31","2030-06-30","2030-09-30","2030-12-31","2031-03-31","2031-06-30","2031-09-30","2031-12-31","2032-03-31","2032-06-30","2032-09-30",{"$f":"EOMONTH(BU3,3)","v":"2032-12-31"},"2033-03-31","2033-06-30","2033-09-30","2033-12-31","2034-03-31","2034-06-30","2034-09-30","2034-12-31","2035-03-31","2035-06-30","2035-09-30","2035-12-31","2036-03-31","2036-06-30","2036-09-30","2036-12-31","2037-03-31","2037-06-30","2037-09-30","2037-12-31","2038-03-31","2038-06-30","2038-09-30","2038-12-31","2039-03-31","2039-06-30","2039-09-30","2039-12-31","2040-03-31","2040-06-30","2040-09-30","2040-12-31","2041-03-31","2041-06-30","2041-09-30","2041-12-31","2042-03-31","2042-06-30","2042-09-30","2042-12-31","2043-03-31","2043-06-30","2043-09-30","2043-12-31","2044-03-31","2044-06-30","2044-09-30","2044-12-31","2045-03-31","2045-06-30","2045-09-30","2045-12-31","2046-03-31","2046-06-30","2046-09-30","2046-12-31","2047-03-31","2047-06-30","2047-09-30","2047-12-31","2048-03-31","2048-06-30","2048-09-30",{"$f":"EOMONTH(EG3,3)","v":"2048-12-31"},"2049-03-31","2049-06-30","2049-09-30","2049-12-31","2050-03-31","2050-06-30","2050-09-30","2050-12-31","2051-03-31","2051-06-30","2051-09-30","2051-12-31","2052-03-31","2052-06-30","2052-09-30","2052-12-31","2053-03-31","2053-06-30","2053-09-30","2053-12-31","2054-03-31","2054-06-30","2054-09-30","2054-12-31","2055-03-31","2055-06-30","2055-09-30","2055-12-31","2056-03-31","2056-06-30"]
[]
["Plant Characteristics"]
[null,"Capacity Before Degradation",null,null,null,true,null,{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!R$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!S$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!T$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!U$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!V$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!W$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!X$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":250},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F6,SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!18:18,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
[null,"Age of Project",null,null,null,null,null,{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!R$3))","v":6},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!S$3))","v":15},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!T$3))","v":24},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!U$3))","v":33},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!V$3))","v":42},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!W$3))","v":51},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!X$3))","v":60},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":69},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":78},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":87},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":96},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":105},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":114},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":123},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":132},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":141},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":150},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":159},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":168},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":177},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":186},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":195},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":204},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":213},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":222},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":231},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":240},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":249},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":258},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":267},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":276},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":285},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":294},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":303},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":312},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":321},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":330},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":339},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":348},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":357},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":366},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":375},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":384},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":393},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":402},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":411},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":420},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":429},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":438},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":447},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":456},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":465},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":474},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":483},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":492},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":501},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":510},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":519},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":528},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":537},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":546},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":555},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":564},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":573},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":582},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":591},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":600},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":609},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":618},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":627},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":636},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":645},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":654},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":663},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":672},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":681},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":690},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":699},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":708},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":717},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":726},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":735},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":744},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":753},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":762},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":771},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":780},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":789},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":798},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":807},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":816},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":825},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":834},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":843},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":852},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":861},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":870},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":879},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":888},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":897},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":906},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":915},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":924},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":933},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":942},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":951},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":960},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":969},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":978},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":987},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":996},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":1005},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":1014},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":1023},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":1032},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":1041},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":1050},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":1059},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":1068},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":1077},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":1086},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":1095},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":1104},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":1113},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":1122},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":1131},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":1140},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":1149},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":1152},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":1152},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":1152},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":1152},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":1152},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":1152},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":1152},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":1152},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":1152},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":768},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F8,SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!20:20,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Age in Years",null,null,null,true,null,{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!R$3))","v":1},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!S$3))","v":1},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!T$3))","v":1},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!U$3))","v":1},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!V$3))","v":2},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!W$3))","v":2},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!X$3))","v":2},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":2},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":3},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":3},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":3},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":3},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":4},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":4},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":4},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":4},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":5},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":5},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":5},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":5},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":6},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":6},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":6},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":6},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":7},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":7},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":7},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":7},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":8},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":8},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":8},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":8},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":9},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":9},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":9},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":9},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":10},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":10},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":10},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":10},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":11},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":11},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":11},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":11},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":12},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":12},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":12},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":12},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":13},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":13},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":13},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":13},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":14},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":14},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":14},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":14},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":15},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":15},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":15},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":15},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":16},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":16},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":16},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":16},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":17},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":17},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":17},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":17},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":18},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":18},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":18},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":18},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":19},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":19},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":19},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":19},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":20},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":20},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":20},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":20},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":21},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":21},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":21},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":21},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":22},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":22},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":22},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":22},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":23},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":23},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":23},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":23},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":24},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":24},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":24},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":24},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":25},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":25},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":25},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":25},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":26},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":26},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":26},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":26},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":27},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":27},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":27},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":27},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":28},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":28},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":28},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":28},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":29},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":29},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":29},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":29},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":30},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":30},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":30},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":30},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":31},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":31},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":31},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":31},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":32},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":32},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":32},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":32},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":32},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":32},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":32},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":32},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":32},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":32},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":32},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":32},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":32},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F9,SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!21:21,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Hours in Period",null,null,null,false,null,{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!H$3))","v":2184},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!I$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!J$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!K$3))","v":2160},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!L$3))","v":2184},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!M$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!N$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!O$3))","v":2160},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!P$3))","v":2184},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!R$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!S$3))","v":2160},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!T$3))","v":2184},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!U$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!V$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!W$3))","v":2184},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!X$3))","v":2184},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":2160},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":2184},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":2160},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":2184},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":2160},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":2184},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":2184},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":2184},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":2160},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":2184},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":2160},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":2184},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":2160},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":2184},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":2184},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":2184},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":2160},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":2184},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":2160},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":2184},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":2160},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":2184},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":2184},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":2184},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":2160},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":2184},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":2160},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":2184},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":2160},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":2184},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":2184},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":2184},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":2160},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":2184},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":2160},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":2184},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":2160},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":2184},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":2184},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":2184},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":2160},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":2184},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":2160},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":2184},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":2160},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":2184},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":2184},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":2184},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":2160},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":2184},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":2160},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":2184},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":2160},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":2184},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":2184},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":2184},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":2160},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":2184},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":2160},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":2184},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":2160},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":2184},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":2184},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":2184},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":2208},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":1416},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F10,SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!22:22,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
[null,"Economic Capacity Factor",null,null,null,true,null,{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0.57999999999999996},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0.57999999999999996},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0.57999999999999996},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0.57999999999999996},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0.57999999999999996},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0.57999999999999996},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0.57999999999999996},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0.57999999999999996},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0.57999999999999996},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0.57999999999999996},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0.57999999999999996},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0.57999999999999996},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0.57999999999999996},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0.57999999999999996},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0.57999999999999996},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0.57999999999999996},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0.55000000000000004},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0.55000000000000004},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0.55000000000000004},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0.55000000000000004},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0.55000000000000004},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0.55000000000000004},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0.55000000000000004},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0.55000000000000004},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0.55000000000000004},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0.55000000000000004},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0.55000000000000004},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0.55000000000000004},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0.55000000000000004},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0.55000000000000004},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0.55000000000000004},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0.55000000000000004},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0.55000000000000004},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0.55000000000000004},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0.55000000000000004},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0.55000000000000004},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0.5},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0.5},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0.5},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0.5},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0.5},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0.5},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0.5},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0.5},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0.5},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0.5},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0.5},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0.5},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0.5},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0.5},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0.5},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0.5},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0.5},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0.5},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0.5},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0.5},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0.5},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0.5},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0.5},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0.5},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0.5},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0.5},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0.5},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0.5},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0.5},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0.5},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0.5},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0.5},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0.5},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0.5},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0.5},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0.5},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0.5},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0.5},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0.5},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0.5},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0.52},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F12,SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!24:24,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
[null,"Plant Availability",null,null,null,null,null,{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F14,SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!26:26,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Forced Outages ",null,null,false,null,{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!R$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!S$3))","v":21.6},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!T$3))","v":21.84},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!U$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!V$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!W$3))","v":21.84},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!X$3))","v":21.84},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":21.6},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":21.84},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":21.6},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":21.84},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":21.6},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":21.84},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":21.84},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":21.84},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":21.6},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":21.84},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":21.6},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":21.84},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":21.6},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":21.84},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":21.84},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":21.84},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":21.6},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":21.84},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":21.6},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":21.84},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":21.6},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":21.84},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":21.84},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":21.84},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":21.6},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":21.84},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":21.6},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":21.84},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":21.6},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":21.84},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":21.84},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":21.84},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":21.6},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":21.84},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":21.6},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":21.84},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":21.6},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":21.84},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":21.84},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":21.84},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":21.6},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":21.84},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":21.6},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":21.84},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":21.6},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":21.84},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":21.84},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":21.84},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":21.6},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":21.84},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":21.6},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":21.84},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":21.6},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":21.84},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":21.84},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":21.84},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":21.6},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":21.84},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":21.6},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":21.84},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":22.080000000000002},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F15,SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!27:27,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Scheduled Outages",null,null,false,null,{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":240},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":240},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":240},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F16,SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!28:28,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Total Unavailability ",null,null,false,null,{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!R$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!S$3))","v":21.6},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!T$3))","v":21.84},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!U$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!V$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!W$3))","v":21.84},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!X$3))","v":21.84},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":21.6},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":21.84},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":21.6},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":21.84},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":21.6},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":21.84},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":21.84},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":21.84},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":21.6},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":21.84},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":21.6},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":21.84},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":21.6},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":21.84},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":21.84},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":21.84},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":262.08},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":21.6},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":21.84},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":21.6},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":21.84},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":21.6},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":21.84},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":21.84},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":21.84},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":21.6},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":21.84},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":21.6},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":21.84},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":21.6},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":21.84},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":21.84},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":21.84},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":21.6},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":21.84},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":21.6},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":21.84},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":21.6},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":21.84},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":262.08},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":21.84},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":21.84},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":21.6},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":21.84},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":21.6},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":21.84},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":21.6},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":21.84},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":21.84},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":21.84},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":21.6},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":21.84},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":21.6},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":21.84},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":21.6},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":21.84},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":21.84},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":21.84},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":21.6},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":21.84},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":21.6},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":261.83999999999997},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":22.080000000000002},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F17,SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!29:29,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Unavailability Percentage",null,null,false,null,{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0.36333333333333334},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0.36333333333333334},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0.35258064516129034},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0.03},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F18,SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!30:30,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,null,"Net Capacity Factor after Availability",null,true,null,{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0.57419999999999993},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0.57419999999999993},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0.57419999999999993},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0.57419999999999993},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0.57419999999999993},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0.57419999999999993},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0.57419999999999993},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0.57419999999999993},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0.57419999999999993},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0.57419999999999993},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0.57419999999999993},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0.57419999999999993},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0.57419999999999993},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0.57419999999999993},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0.57419999999999993},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0.57419999999999993},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0.54449999999999998},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0.54449999999999998},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0.54449999999999998},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0.54449999999999998},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0.54449999999999998},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0.54449999999999998},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0.54449999999999998},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0.54449999999999998},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0.54449999999999998},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0.54449999999999998},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0.54449999999999998},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0.54449999999999998},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0.54449999999999998},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0.54449999999999998},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0.54449999999999998},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0.54449999999999998},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0.54449999999999998},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0.54449999999999998},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0.54449999999999998},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0.54449999999999998},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0.495},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0.495},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0.495},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0.32833333333333337},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0.495},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0.495},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0.495},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0.495},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0.495},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0.495},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0.495},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0.495},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0.495},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0.495},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0.495},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0.495},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0.495},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0.495},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0.495},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0.495},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0.495},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0.495},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0.495},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0.495},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0.495},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0.495},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0.495},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0.495},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0.495},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0.495},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0.495},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0.495},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0.495},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0.495},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0.495},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0.495},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0.495},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0.495},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0.495},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0.495},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0.51480000000000004},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0.51480000000000004},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0.51480000000000004},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0.51480000000000004},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0.51480000000000004},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0.51480000000000004},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0.51480000000000004},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0.3414666666666667},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0.51480000000000004},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0.51480000000000004},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0.51480000000000004},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0.51480000000000004},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0.51480000000000004},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0.51480000000000004},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0.51480000000000004},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0.51480000000000004},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0.51480000000000004},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0.51480000000000004},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0.51480000000000004},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0.51480000000000004},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0.51480000000000004},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0.51480000000000004},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0.51480000000000004},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0.51480000000000004},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0.51480000000000004},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0.51480000000000004},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0.51480000000000004},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0.51480000000000004},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0.51480000000000004},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0.51480000000000004},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0.51480000000000004},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0.51480000000000004},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0.51480000000000004},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0.51480000000000004},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0.51480000000000004},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0.51480000000000004},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0.51480000000000004},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0.51480000000000004},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0.51480000000000004},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0.51480000000000004},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0.51480000000000004},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0.51480000000000004},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0.51480000000000004},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0.51480000000000004},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0.51480000000000004},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0.51480000000000004},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0.51480000000000004},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0.51480000000000004},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0.51480000000000004},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0.51480000000000004},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0.51480000000000004},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0.51480000000000004},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0.52},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0.52},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0.52},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0.52},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0.52},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0.52},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0.52},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0.52},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0.52},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F19,SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!31:31,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
[null,"Plant Operation",null,null,null,null,null,{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F21,SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!33:33,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Hours of Operation",null,null,false,null,{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!R$3))","v":1267.8335999999999},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!S$3))","v":1240.2719999999999},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!T$3))","v":1254.0527999999999},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!U$3))","v":1267.8335999999999},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!V$3))","v":1267.8335999999999},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!W$3))","v":1254.0527999999999},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!X$3))","v":1254.0527999999999},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":1267.8335999999999},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":1267.8335999999999},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":1240.2719999999999},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":1254.0527999999999},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":1267.8335999999999},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":1267.8335999999999},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":1240.2719999999999},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":1254.0527999999999},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":1267.8335999999999},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":1202.2559999999999},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":1176.1199999999999},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":1189.1879999999999},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":1202.2559999999999},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":1202.2559999999999},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":1189.1879999999999},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":1189.1879999999999},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":1202.2559999999999},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":1202.2559999999999},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":1176.1199999999999},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":1189.1879999999999},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":1202.2559999999999},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":1202.2559999999999},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":1176.1199999999999},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":1189.1879999999999},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":1202.2559999999999},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":1202.2559999999999},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":1176.1199999999999},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":1189.1879999999999},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":1202.2559999999999},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":1092.96},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":1081.08},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":1081.08},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":972.96},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":1092.96},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":1069.1999999999998},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":1081.08},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":1092.96},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":1092.96},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":1069.1999999999998},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":1081.08},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":1092.96},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":1092.96},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":1069.1999999999998},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":1081.08},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":1092.96},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":1092.96},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":1081.08},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":1081.08},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":1092.96},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":1092.96},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":1069.1999999999998},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":1081.08},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":1092.96},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":1092.96},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":1069.1999999999998},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":1081.08},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":1092.96},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":1092.96},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":1069.1999999999998},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":1081.08},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":1092.96},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":1092.96},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":1081.08},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":1081.08},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":1092.96},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":1092.96},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":1069.1999999999998},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":1081.08},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":1092.96},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":1136.6784000000002},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":1111.9680000000001},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":1124.3232},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":1136.6784},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":1136.6784000000002},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":1111.9680000000001},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":1124.3232},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":1011.8784000000001},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":1136.6784000000002},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":1124.3232000000003},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":1124.3232},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":1136.6784},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":1136.6784000000002},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":1111.9680000000001},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":1124.3232},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":1136.6784},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":1136.6784000000002},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":1111.9680000000001},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":1124.3232},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":1136.6784},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":1136.6784000000002},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":1111.9680000000001},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":1124.3232},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":1136.6784},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":1136.6784000000002},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":1124.3232000000003},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":1124.3232},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":1136.6784},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":1136.6784000000002},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":1111.9680000000001},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":1124.3232},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":1136.6784},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":1136.6784000000002},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":1111.9680000000001},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":1124.3232},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":1136.6784},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":1136.6784000000002},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":1111.9680000000001},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":1124.3232},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":1136.6784},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":1136.6784000000002},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":1124.3232000000003},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":1124.3232},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":1136.6784},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":1136.6784000000002},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":1111.9680000000001},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":1124.3232},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":1136.6784},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":1136.6784000000002},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":1111.9680000000001},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":999.52320000000009},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":1136.6784},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":1148.1599999999999},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":1123.1999999999998},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":1135.68},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":1148.1600000000001},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":1148.1599999999999},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":1135.6799999999998},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":1135.68},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":1148.1600000000001},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":1148.1599999999999},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":736.31999999999994},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F22,SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!34:34,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Accumulated Hours of Operation",null,null,true,null,{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!R$3))","v":1267.8335999999999},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!S$3))","v":2508.1055999999999},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!T$3))","v":3762.1583999999998},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!U$3))","v":5029.9919999999993},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!V$3))","v":6297.8256000000001},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!W$3))","v":7551.8783999999996},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!X$3))","v":8805.9311999999991},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":10073.764799999997},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":11341.598399999995},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":12581.870399999994},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":13835.923199999994},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":15103.756799999992},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":16371.59039999999},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":17611.862399999991},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":18865.915199999989},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":20133.748799999987},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":21336.004799999988},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":22512.124799999987},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":23701.312799999989},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":24903.56879999999},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":26105.824799999991},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":27295.012799999993},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":28484.200799999995},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":29686.456799999996},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":30888.712799999998},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":32064.832799999996},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":33254.020799999998},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":34456.2768},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":35658.532800000001},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":36834.652800000003},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":38023.840800000005},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":39226.096800000007},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":40428.352800000008},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":41604.47280000001},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":42793.660800000012},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":43995.916800000014},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":45088.876800000013},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":46169.956800000007},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":47251.036800000009},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":48223.996800000008},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":49316.956800000007},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":50386.156800000004},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":51467.236800000006},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":52560.196800000005},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":53653.156800000004},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":54722.356800000001},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":55803.436800000003},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":56896.396800000002},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":57989.356800000001},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":59058.556799999998},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":60139.6368},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":61232.596799999999},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":62325.556799999998},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":63406.636799999993},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":64487.716799999995},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":65580.676799999987},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":66673.636799999978},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":67742.836799999975},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":68823.916799999963},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":69916.876799999955},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":71009.836799999946},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":72079.036799999943},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":73160.116799999931},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":74253.076799999923},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":75346.036799999914},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":76415.236799999911},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":77496.316799999899},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":78589.27679999989},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":79682.236799999882},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":80763.316799999884},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":81844.396799999871},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":82937.356799999863},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":84030.316799999855},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":85099.516799999852},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":86180.596799999839},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":87273.556799999831},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":88410.235199999821},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":89522.203199999814},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":90646.526399999813},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":91783.204799999803},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":92919.883199999793},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":94031.851199999786},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":95156.174399999785},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":96168.052799999772},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":97304.731199999762},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":98429.054399999746},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":99553.377599999745},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":100690.05599999973},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":101826.73439999972},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":102938.70239999972},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":104063.02559999972},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":105199.70399999971},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":106336.3823999997},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":107448.35039999969},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":108572.67359999969},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":109709.35199999968},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":110846.03039999967},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":111957.99839999966},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":113082.32159999966},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":114218.99999999965},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":115355.67839999964},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":116480.00159999962},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":117604.32479999962},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":118741.00319999961},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":119877.6815999996},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":120989.6495999996},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":122113.9727999996},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":123250.65119999959},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":124387.32959999958},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":125499.29759999957},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":126623.62079999957},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":127760.29919999956},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":128896.97759999955},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":130008.94559999954},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":131133.26879999953},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":132269.94719999953},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":133406.62559999953},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":134530.94879999955},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":135655.27199999953},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":136791.95039999954},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":137928.62879999954},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":139040.59679999956},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":140164.91999999955},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":141301.59839999955},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":142438.27679999956},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":143550.24479999958},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":144549.76799999955},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":145686.44639999955},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":146834.60639999955},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":147957.80639999956},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":149093.48639999956},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":150241.64639999956},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":151389.80639999956},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":152525.48639999959},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":153661.16639999958},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":154809.32639999958},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":155957.48639999959},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F23,SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!35:35,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Remaining Hours ",null,null,true,null,{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!R$3))","v":1254.0527999999999},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!S$3))","v":2466.7631999999999},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!T$3))","v":3775.9391999999998},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!U$3))","v":5043.7727999999988},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!V$3))","v":6284.0447999999997},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!W$3))","v":7524.3168000000005},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!X$3))","v":8819.7119999999995},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":10087.545599999998},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":11327.817599999995},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":12540.527999999995},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":13849.703999999994},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":15117.537599999992},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":16357.80959999999},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":17570.51999999999},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":18879.695999999989},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":20147.529599999987},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":21322.936799999989},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":22472.920799999985},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":23714.380799999988},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":24916.636799999989},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":26092.756799999992},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":27268.876799999995},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":28497.268799999994},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":29699.524799999996},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":30875.644799999998},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":32025.628799999995},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":33267.088799999998},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":34469.344799999999},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":35645.464800000002},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":36795.448800000006},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":38036.908800000005},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":39239.164800000006},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":40415.284800000009},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":41565.268800000013},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":42806.728800000012},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":44008.984800000013},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":45076.996800000015},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":46146.196800000005},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":47262.916800000006},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":355.87680000000546},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":1305.0768000000098},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":2350.5168000000049},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":3479.1168000000034},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":4572.0768000000025},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":5641.2768000000069},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":6686.716800000002},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":7815.3168000000005},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":8908.2767999999996},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":9977.476800000004},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":11022.916799999999},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":12151.516799999998},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":13244.476799999997},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":14313.676800000001},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":15382.876799999991},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":16499.596799999992},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":17592.556799999991},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":18661.756799999974},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":19707.196799999976},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":20835.796799999967},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":21928.756799999959},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":22997.956799999942},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":24043.396799999944},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":25171.996799999935},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":26264.956799999927},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":27334.15679999991},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":28379.596799999912},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":29508.196799999903},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":30601.156799999895},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":31670.356799999878},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":32739.556799999889},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":33856.276799999876},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":34949.236799999868},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":36018.43679999985},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":37063.876799999853},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":38192.476799999844},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":39285.436799999836},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":40397.87999999983},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":41485.137599999827},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":42658.881599999804},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":43795.559999999794},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":44907.527999999802},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":45994.785599999799},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":47168.529599999776},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":305.20799999976589},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":1292.375999999771},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":2404.3439999997499},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":3565.732799999736},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":4702.4111999997258},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":5814.3791999997338},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":6901.636799999731},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":8075.380799999708},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":9212.0591999996977},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":10324.027199999706},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":11411.284799999703},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":12585.02879999968},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":13721.70719999967},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":14833.675199999678},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":15920.932799999675},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":17094.676799999652},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":18231.355199999642},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":19343.32319999965},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":20455.291199999629},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":21616.679999999615},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":22753.358399999604},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":23865.326399999612},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":24952.58399999961},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":26126.327999999587},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":27263.006399999576},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":28374.974399999584},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":29462.231999999582},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":30635.975999999559},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":31772.654399999548},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":32884.622399999556},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":33971.879999999554},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":35145.623999999545},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":36282.302399999549},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":37394.270399999514},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":38506.238399999536},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":39667.627199999552},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":40804.305599999556},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":41916.27359999952},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":43003.531199999561},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":44177.275199999567},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":45313.953599999571},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":46425.921599999536},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":47513.179199999577},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":437.3231999995478},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":1698.8015999995696},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":2822.1263999995426},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":3920.3663999995624},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":5105.9663999995682},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":6254.1263999995717},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":7377.3263999995543},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":8500.526399999595},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":9673.6463999995904},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":10821.806399999594},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":11945.006399999576},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F24,SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!36:36,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Maintenance Switch ",null,null,true,null,{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F25,SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!37:37,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
[null,"Adjustment for Capacity Degradation",null,null,null,null,null,{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F27,SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!39:39,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Capacity Degradation Percent",null,null,false,null,{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!R$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!S$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!T$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!U$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!V$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!W$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!X$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":-3.0677214930696639E-4},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F28,SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!40:40,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Recovery Factor",null,null,false,null,{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":1.1793117289530433E-2},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":1.3265297593394289E-2},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":1.2908148717762077E-2},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F29,SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!41:41,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Degradation Index",null,null,true,null,{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!H$3))","v":1},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!I$3))","v":1},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!J$3))","v":1},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!K$3))","v":1},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!L$3))","v":1},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!M$3))","v":1},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!N$3))","v":1},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!O$3))","v":1},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!P$3))","v":1},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":1},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0.99969325921934094},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0.9993866125285884},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0.99908005989888127},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0.99877360130136705},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0.99846723670720228},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0.99816096608755223},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0.99785478941359107},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0.99754870665650197},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0.99724271778747675},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0.996936822777716},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0.99663102159842953},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0.99632531422083548},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0.99601970061616096},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0.99571418075564211},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0.9954087546105238},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0.99510342215205971},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0.99479818335151227},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0.99449303818015278},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0.99418798660926133},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0.9938830286101269},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0.99357816415404732},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0.99327339321232899},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0.9929687157562872},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0.9926641317572461},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0.99235964118653863},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0.99205524401550649},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0.99175094021550025},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0.99144672975787917},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0.99114261261401149},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0.99083858875527375},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0.99053465815305175},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0.99023082077874003},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0.9899270766037418},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0.98962342559946881},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0.98931986773734193},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0.98901640298879057},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0.98871303132525323},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0.98840975271817677},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0.98810656713901701},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0.99969761237719157},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0.99939096435114805},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0.99908441038655937},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0.99877795045457318},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0.99847158452634577},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0.99816531257304231},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0.99785913456583686},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0.99755305047591247},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0.99724706027446075},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0.99694116393268217},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0.99663536142178633},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0.99632965271299145},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0.99602403777752446},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0.99571851658662136},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0.99541308911152682},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0.99510775532349449},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0.99480251519378682},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0.99449736869367455},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0.99419231579443801},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0.99388735646736603},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0.99358249068375615},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0.99327771841491475},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0.99297303963215688},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0.99266845430680684},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0.9923639624101972},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0.99205956391366967},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0.99175525878857462},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0.99145104700627107},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0.99114692853812725},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0.99084290335551972},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0.99053897142983405},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0.99023513273246455},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0.98993138723481422},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0.98962773490829492},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0.9893241757243274},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0.98902070965434086},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0.98871733666977357},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0.98841405674207239},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0.98811086984269292},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0.98780777594309976},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0.98750477501476597},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0.98720186702917334},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0.98689905195781269},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0.98659632977218348},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0.99965986416427199},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0.99935322771714474},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0.99904668532792062},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0.99874023696774838},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0.99843388260778543},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0.99812762221919782},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0.99782145577316095},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0.99751538324085887},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0.99720940459348417},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0.99690351980223868},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0.99659772883833286},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0.99629203167298597},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0.99598642827742634},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0.99568091862289065},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0.99537550268062491},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0.99507018042188378},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0.99476495181793068},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0.99445981684003781},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0.99415477545948627},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0.99384982764756591},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0.99354497337557546},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0.99324021261482232},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0.99293554533662298},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0.99263097151230228},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0.99232649111319426},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0.99202210411064151},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0.99171781047599561},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0.9914136101806168},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0.99110950319587399},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0.99080548949314518},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0.99050156904381681},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0.99019774181928422},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0.98989400779095171},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0.98959036693023217},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0.98928681920854744},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0.98898336459732772},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0.98868000306801229},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0.98837673459204922},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0.98807355914089523},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0.98777047668601592},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0.98746748719888533},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0.9871645906509865},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0.98686178701381133},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0.99956679828960904},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0.9992601903895808},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0.9992601903895808},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0.9992601903895808},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0.9992601903895808},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0.9992601903895808},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0.9992601903895808},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0.9992601903895808},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0.9992601903895808},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0.9992601903895808},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0.9992601903895808},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F30,SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!42:42,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Capacity After Degradation",null,null,true,null,{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!R$3))","v":249.92331480483523},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!S$3))","v":249.84665313214711},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!T$3))","v":249.77001497472031},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!U$3))","v":249.69340032534177},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!V$3))","v":249.61680917680056},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!W$3))","v":249.54024152188805},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!X$3))","v":249.46369735339778},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":249.38717666412549},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":249.31067944686919},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":249.23420569442899},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":249.1577553996074},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":249.08132855520887},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":249.00492515404025},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":248.92854518891053},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":248.85218865263096},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":248.77585553801492},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":248.69954583787808},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":248.6232595450382},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":248.54699665231533},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":248.47075715253172},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":248.39454103851182},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":248.31834830308225},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":248.24217893907181},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":248.16603293931152},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":248.08991029663466},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":248.01381100387661},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":247.93773505387506},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":247.8616824394698},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":247.78565315350286},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":247.70964718881845},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":247.63366453826293},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":247.55770519468501},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":247.48176915093546},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":247.40585639986719},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":247.32996693433549},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":247.25410074719764},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":247.17825783131332},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":247.10243817954418},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":247.02664178475425},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":249.9244030942979},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":249.847741087787},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":249.77110259663985},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":249.6944876136433},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":249.61789613158643},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":249.54132814326059},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":249.46478364145921},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":249.38826261897813},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":249.31176506861519},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":249.23529098317056},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":249.15884035544659},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":249.08241317824786},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":249.00600944438111},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":248.92962914665534},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":248.8532722778817},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":248.77693883087363},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":248.7006287984467},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":248.62434217341863},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":248.54807894860951},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":248.47183911684152},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":248.39562267093905},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":248.31942960372868},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":248.24325990803922},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":248.16711357670169},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":248.09099060254931},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":248.01489097841741},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":247.93881469714367},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":247.86276175156777},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":247.7867321345318},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":247.71072583887994},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":247.63474285745852},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":247.55878318311613},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":247.48284680870356},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":247.40693372707372},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":247.33104393108187},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":247.25517741358522},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":247.17933416744339},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":247.10351418551809},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":247.02771746067322},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":246.95194398577493},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":246.8761937536915},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":246.80046675729332},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":246.72476298945318},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":246.64908244304587},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":249.914966041068},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":249.83830692928618},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":249.76167133198015},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":249.6850592419371},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":249.60847065194636},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":249.53190555479947},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":249.45536394329022},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":249.37884581021473},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":249.30235114837103},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":249.22587995055966},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":249.14943220958321},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":249.0730079182465},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":248.99660706935657},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":248.92022965572266},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":248.84387567015622},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":248.76754510547096},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":248.69123795448266},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":248.61495421000944},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":248.53869386487156},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":248.46245691189148},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":248.38624334389385},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":248.31005315370558},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":248.23388633415576},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":248.15774287807557},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":248.08162277829857},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":248.00552602766038},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":247.92945261899891},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":247.85340254515421},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":247.77737579896851},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":247.70137237328629},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":247.62539226095421},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":247.54943545482107},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":247.47350194773793},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":247.39759173255806},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":247.32170480213685},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":247.24584114933194},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":247.17000076700307},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":247.09418364801232},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":247.0183897852238},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":246.94261917150399},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":246.86687179972134},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":246.79114766274662},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":246.71544675345282},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":249.89169957240225},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":249.81504759739519},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F31,SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!43:43,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
[null,"Heat Rate",null,null,null,null,null,{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F33,SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!45:45,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Heat Rate Before Degradation",null,null,true,null,{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!H$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!I$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!J$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!K$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!L$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!M$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!N$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!O$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!P$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!R$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!S$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!T$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!U$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!V$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!W$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!X$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":6700},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F34,SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!46:46,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
[null,null,"Degradation Percentage",null,null,false,null,{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!R$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!S$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!T$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!U$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!V$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!W$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!X$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":2.3093703070786731E-4},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F36,SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!48:48,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Heat Rate Recovery Factor",null,null,false,null,{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":9.0181875754681822E-3},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":1.0114369890359959E-2},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":9.8316954783321722E-3},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F37,SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!49:49,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Heat Rate Degradation Index",null,null,false,null,{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!H$3))","v":3},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!I$3))","v":3},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!J$3))","v":3},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!K$3))","v":3},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!L$3))","v":3},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!M$3))","v":3},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!N$3))","v":3},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!O$3))","v":3},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!P$3))","v":3},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":3},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!R$3))","v":3.0004618977649438},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!S$3))","v":3.0011548688678582},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!T$3))","v":3.0018480000157801},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!U$3))","v":3.0025412912456746},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!V$3))","v":3.0032347425945121},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!W$3))","v":3.0039283540992718},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!X$3))","v":3.0046221257969452},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":3.0053160577245275},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":3.006010149919025},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":3.0067044024174527},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":3.0073988152568329},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":3.0080933884741983},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":3.0087881221065871},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":3.0094830161910489},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":3.0101780707646411},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":3.0108732858644291},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":3.0115686615274875},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":3.0122641977908993},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":3.0129598946917553},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":3.0136557522671552},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":3.0143517705542084},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":3.015047949590032},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":3.0157442894117521},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":3.0164407900565022},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":3.0171374515614251},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":3.0178342739636719},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":3.0185312573004035},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":3.019228401608788},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":3.0199257069260028},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":3.0206231732892341},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":3.0213208007356758},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":3.0220185893025304},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":3.0227165390270097},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":3.0234146499463339},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":3.0241129220977321},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":3.0248113555184415},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":3.0255099502457075},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":3.0262087063167846},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":3.026907623768937},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":3.0185108276750023},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":3.001014116707946},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":3.001707215348481},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":3.0024004740634784},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":3.0030938928899107},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":3.0037874718647544},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":3.0044812110249977},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":3.0051751104076354},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":3.0058691700496727},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":3.0065633899881217},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":3.0072577702600034},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":3.0079523109023474},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":3.0086470119521929},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":3.0093418734465862},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":3.0100368954225827},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":3.0107320779172473},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":3.0114274209676517},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":3.0121229246108769},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":3.0128185888840124},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":3.0135144138241579},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":3.0142103994684177},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":3.0149065458539095},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":3.0156028530177563},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":3.0162993209970903},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":3.0169959498290533},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":3.0176927395507951},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":3.0183896901994731},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":3.0190868018122545},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":3.0197840744263154},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":3.0204815080788388},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":3.0211791028070181},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":3.0218768586480542},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":3.0225747756391574},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":3.0232728538175451},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":3.0239710932204455},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":3.0246694938850931},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":3.0253680558487326},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":3.0260667791486169},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":3.0267656638220064},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":3.0274647099061718},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":3.0281639174383912},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":3.028863286455953},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":3.0295628169961528},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":3.0302625090962945},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":3.0207702194092336},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":3.0010812402440448},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":3.001774354387083},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":3.0024676286081649},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":3.0031610629442618},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":3.0038546574323535},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":3.0045484121094264},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":3.0052423270124784},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":3.0059364021785138},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":3.006630637644546},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":3.0073250334475974},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":3.0080195896246984},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":3.0087143062128883},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":3.0094091832492147},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":3.0101042207707343},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":3.0107994188145115},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":3.0114947774176191},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":3.0121902966171401},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":3.0128859764501641},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":3.013581816953792},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":3.0142778181651297},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":3.0149739801212938},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":3.0156703028594092},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":3.0163667864166084},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":3.0170634308300341},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":3.0177602361368381},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":3.0184572023741771},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":3.0191543295792203},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":3.0198516177891435},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":3.0205490670411326},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":3.0212466773723792},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":3.0219444488200855},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":3.0226423814214636},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":3.0233404752137325},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":3.024038730234119},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":3.0247371465198603},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":3.0254357241082008},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":3.026134463036394},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":3.0268333633417028},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":3.0275324250613975},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":3.0282316482327589},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":3.0289310328930732},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":3.0296305790796385},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":3.0105106304736537},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":3.0012949499138255},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":3.00152598070017},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":3.00152598070017},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":3.00152598070017},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":3.00152598070017},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":3.00152598070017},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":3.00152598070017},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":3.00152598070017},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":3.00152598070017},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":3.00152598070017},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":2.0010173204667798},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F38,SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!50:50,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Heat Rate After Degradation",null,null,false,null,{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!H$3))","v":20100},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!I$3))","v":20100},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!J$3))","v":20100},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!K$3))","v":20100},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!L$3))","v":20100},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!M$3))","v":20100},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!N$3))","v":20100},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!O$3))","v":20100},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!P$3))","v":20100},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":20100},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!R$3))","v":20103.094715025127},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!S$3))","v":20107.73762141465},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!T$3))","v":20112.381600105728},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!U$3))","v":20117.026651346019},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!V$3))","v":20121.672775383231},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!W$3))","v":20126.319972465124},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!X$3))","v":20130.968242839532},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":20135.617586754332},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":20140.26800445747},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":20144.919496196933},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":20149.572062220781},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":20154.225702777127},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":20158.880418114135},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":20163.536208480029},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":20168.193074123097},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":20172.851015291675},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":20177.510032234168},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":20182.170125199027},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":20186.83129443476},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":20191.493540189942},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":20196.156862713196},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":20200.821262253216},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":20205.486739058739},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":20210.153293378567},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":20214.820925461547},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":20219.489635556602},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":20224.159423912701},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":20228.830290778878},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":20233.50223640422},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":20238.175261037868},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":20242.849364929029},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":20247.524548326954},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":20252.200811480965},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":20256.878154640435},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":20261.556578054806},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":20266.236081973555},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":20270.916666646241},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":20275.598332322457},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":20280.281079251876},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":20224.022545422515},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":20106.794581943239},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":20111.438342834823},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":20116.083176225307},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":20120.729082362399},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":20125.376061493855},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":20130.024113867483},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":20134.673239731157},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":20139.323439332802},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":20143.974712920412},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":20148.627060742019},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":20153.280483045724},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":20157.934980079692},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":20162.590552092126},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":20167.247199331305},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":20171.90492204556},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":20176.563720483267},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":20181.223594892879},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":20185.884545522884},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":20190.546572621857},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":20195.2096764384},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":20199.873857221191},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":20204.539115218962},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":20209.2054506805},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":20213.872863854656},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":20218.541354990324},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":20223.210924336468},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":20227.881572142105},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":20232.553298656312},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":20237.226104128218},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":20241.899988807018},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":20246.574952941963},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":20251.250996782353},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":20255.928120577555},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":20260.606324576987},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":20265.285609030125},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":20269.965974186511},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":20274.647420295732},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":20279.329947607443},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":20284.013556371348},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":20288.698246837223},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":20293.384019254885},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":20298.070873874225},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":20302.758810945172},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":20239.160470041868},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":20107.244309635098},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":20111.888174393454},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":20116.533111674704},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":20121.179121726556},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":20125.826204796769},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":20130.474361133158},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":20135.123590983603},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":20139.773894596041},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":20144.425272218457},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":20149.077724098905},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":20153.731250485482},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":20158.385851626354},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":20163.041527769739},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":20167.698279163917},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":20172.356106057225},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":20177.01500869805},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":20181.674987334838},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":20186.336042216102},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":20190.998173590404},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":20195.66138170637},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":20200.325666812667},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":20204.991029158038},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":20209.657468991274},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":20214.324986561231},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":20218.993582116815},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":20223.663255906988},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":20228.334008180776},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":20233.005839187263},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":20237.678749175586},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":20242.35273839494},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":20247.027807094571},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":20251.703955523808},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":20256.381183932004},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":20261.059492568598},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":20265.738881683064},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":20270.419351524946},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":20275.100902343846},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":20279.783534389411},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":20284.467247911365},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":20289.152043159484},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":20293.837920383594},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":20298.524879833578},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":20170.421224173479},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":20108.676164422628},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":20110.224070691136},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":20110.224070691136},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":20110.224070691136},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":20110.224070691136},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":20110.224070691136},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":20110.224070691136},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":20110.224070691136},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":20110.224070691136},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":20110.224070691136},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":13406.816047127424},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F39,SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!51:51,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
[null,"Generation",null,null,null,false,null,{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!R$3))","v":316893.5817578861},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!S$3))","v":309909.49982416851},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!T$3))","v":313256.82053766277},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!U$3))","v":316602.41054530389},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!V$3))","v":316504.94388161314},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!W$3))","v":312968.64306246734},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!X$3))","v":312872.64278061746},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":316214.12976102706},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":316116.78263032576},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":309149.82073016273},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":312488.93617867341},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":315826.32516379876},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":315729.09741949191},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":308770.67979233665},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":312105.70015400666},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":315438.9961696238},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":299031.10037226346},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":292440.69328940479},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":295599.33408832067},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":298756.34173684951},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":298664.36901991605},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":295327.40044096758},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":295236.81144967792},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":298389.94734813517},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":298298.08742642205},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":291723.83536457649},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":294874.73340832745},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":298024.00230502221},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":297932.25504019746},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":291366.06563252513},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":294513.09941901569},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":297658.50605643389},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":297566.87131033535},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":291008.73466880753},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":294151.90893715783},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":297293.45805196918},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":270183.57789691276},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":267164.82439461676},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":267082.87401712441},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":241004.16452817491},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":273101.51470777165},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":267082.57502347493},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":269967.3237520447},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":272850.58094396873},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":272766.58336553938},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":266755.02530103864},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":269636.23617752176},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":272515.95734657778},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":272432.06278266932},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":266427.87728515564},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":269305.55464836938},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":272181.74413113121},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":272097.95245540672},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":269057.80970011419},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":268975.27866661391},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":271847.94079433708},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":271764.25188061467},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":265774.78440304415},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":268645.40773489268},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":271514.54683352081},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":271430.96055577329},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":265448.83855332283},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":268315.94135645294},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":271181.5617466243},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":271098.07797897904},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":265123.29244316748},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":267986.87903515098},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":270848.985032205},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":270765.60364894371},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":267740.34718932142},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":267658.22027545155},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":270516.81618943549},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":270433.5370649941},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":264473.39748119528},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":267329.96458242735},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":270185.05471810244},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":280905.9528361538},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":274715.0095567294},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":277682.1959202282},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":280647.84812335041},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":280561.45014115731},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":274378.09942651412},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":277341.64683651808},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":250352.83640070684},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":284014.85059517482},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":280841.56067277491},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":280755.41508094844},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":283753.8893349928},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":283666.53515201254},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":277414.75083891436},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":280411.09700525901},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":283405.89393438026},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":283318.64688245638},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":277074.52974950394},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":280067.20120080956},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":283058.3253148743},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":282971.18526262126},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":276734.72590679477},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":279723.72714972711},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":282711.18295307085},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":282624.14976926456},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":279466.39810800378},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":279380.67433477391},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":282364.46632620826},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":282277.53987978533},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":276056.36791526474},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":279038.04223934654},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":282018.17491216556},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":281931.35507222341},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":275717.81274490408},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":278695.83034747513},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":281672.3081894624},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":281585.594825259},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":275379.67277816386},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":278354.03814382252},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":281326.86563725793},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":281240.25861821143},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":278097.96913378441},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":278012.66511368367},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":280981.84673534991},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":280895.3459310389},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":274704.63641934807},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":277671.71074298478},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":280637.25096417416},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":280550.85624433705},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":274367.73901073495},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":248592.50177481459},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":283988.72516233852},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F41,SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!53:53,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Fuel Use",null,null,null,false,null,{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!R$3))","v":2123513.8850013632},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!S$3))","v":2077192.95848868},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!T$3))","v":2100113.5602175565},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!U$3))","v":2123031.2561715394},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!V$3))","v":2122869.626309603},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!W$3))","v":2099635.6727048894},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!X$3))","v":2099476.4010144025},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":2122387.1439058613},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":2122225.5630812505},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":2075932.7391703012},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":2098839.4351207232},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":2121743.2270591669},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":2121581.6952570057},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":2075302.9162526524},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":2098202.6624778709},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":2121099.5055721672},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":2011234.331944258},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":1967362.5972935972},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":1989071.2856292543},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":2010777.2218311648},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":2010624.1380535206},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":1988618.6661389496},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":1988467.8158458215},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":2010167.1666243174},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":2010014.1292911803},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":1966169.0113336437},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":1987864.5291507388},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":2009557.2965037883},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":2009404.3056010669},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":1965572.4899339164},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":1987261.4254884585},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":2008947.6114134262},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":2008794.6669270338},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":1964976.1495144498},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":1986658.5048034501},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":2008338.1112970929},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":1825622.9211026789},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":1805642.2130446255},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":1805505.2427638173},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":1625969.8070523622},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":1830398.6757448046},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":1790471.5704186098},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":1810228.370384993},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":1829982.6656696061},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":1829843.3460789316},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":1789928.3543465417},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":1809679.1602432891},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":1829427.4622181682},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":1829288.1848960461},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":1789385.3030822854},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":1809130.1167279533},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":1828872.4272114257},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":1828733.1921450312},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":1808718.4434223035},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":1808581.2397884333},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":1828317.5605982738},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":1828178.3677747874},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":1788299.6947772154},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":1808032.5293741915},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":1827762.8623276227},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":1827623.7117342283},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":1787757.137636445},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":1807483.9854347033},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":1827208.3323483989},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":1827069.2239722835},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":1787214.7451035716},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":1806935.6079194637},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":1826653.9706095429},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":1826514.9044378991},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":1806524.4339812647},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":1806387.3967779796},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":1826099.7770600133},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":1825960.7530800365},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":1786130.453661764},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":1805839.351959775},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":1825545.7516487828},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":1898423.0406415784},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":1857012.096839115},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":1877503.1323509635},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":1897991.5700978315},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":1897847.0728773875},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":1856448.6928545479},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":1876933.5115350285},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":1690462.7308480246},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":1903585.3194364547},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":1882751.3443085118},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":1882608.5247740215},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":1903152.6756182644},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":1903007.7854743674},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":1861496.8330823774},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":1882037.3550191014},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":1902575.2729171691},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":1902430.4267318896},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":1860932.068461403},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":1881466.3585529367},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":1901998.04539586},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":1901853.2431558608},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":1860367.4751859126},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":1880895.5353229523},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":1901420.9930011886},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":1901276.2346931379},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":1880467.5315683032},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":1880324.8852765909},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":1900844.1156800236},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":1900699.4012905923},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":1859238.8024634628},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":1879754.4083613099},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":1900267.4133792482},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":1900122.7428951119},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":1858674.7229125793},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":1879184.1045245817},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":1899690.8860457628},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":1899546.259453601},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":1858110.8144993358},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":1878613.9737138953},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":1899114.5336264833},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":1898969.9509129785},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":1878186.489135839},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":1878044.0158767574},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":1898538.3560683429},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":1898393.8172201836},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":1856983.5108780935},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":1877474.2309606874},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":1897962.3533182889},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":1897817.8583221666},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":1856420.1155662998},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":1671974.91917685},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":1903544.1669022315},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F42,SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!54:54,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
["Capital Expenditures",null,null,null,null,false,null,{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F44,SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!56:56,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Total Cost",null,null,null,false,null,{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F45,SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!57:57,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"S-Curve",null,null,true,null,{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!H$3))","v":3.0824259676345427E-2},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!I$3))","v":5.9638541335410779E-2},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!J$3))","v":8.0503610292589775E-2},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!K$3))","v":7.5815444999048923E-2},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!L$3))","v":4.9814297029488447E-2},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!M$3))","v":2.2835173207261441E-2},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!N$3))","v":7.3031227581522229E-3},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!O$3))","v":1.62954695061015E-3},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!P$3))","v":2.5367586010963101E-4},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":4.8197373728708123E-5},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F46,SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!58:58,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Expenditures",null,null,false,null,{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!H$3))","v":17478.207871919862},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!I$3))","v":37357.437034587543},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!J$3))","v":56229.926697956354},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!K$3))","v":59612.23659728263},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!L$3))","v":44513.372466271481},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!M$3))","v":23409.08566426445},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!N$3))","v":8667.8983590240023},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!O$3))","v":2259.0506646151271},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!P$3))","v":414.21666139021016},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":58.567982688332627},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F47,SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!59:59,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Development Costs",null,null,null,false,null,{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!H$3))","v":5000},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F48,SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!60:60,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Development Fees",null,null,null,false,null,{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F49,SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!61:61,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Total Capex",null,null,false,null,{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!H$3))","v":22478.207871919862},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!I$3))","v":37357.437034587543},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!J$3))","v":56229.926697956354},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!K$3))","v":59612.23659728263},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!L$3))","v":44513.372466271481},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!M$3))","v":23409.08566426445},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!N$3))","v":8667.8983590240023},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!O$3))","v":2259.0506646151271},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!P$3))","v":414.21666139021016},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":58.567982688332627},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F50,SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!62:62,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
["Revenue",null,null,null,null,false,null,{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F52,SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!64:64,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Contract Revenue",null,null,null,false,null,{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F53,SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!65:65,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Contract Switch",null,null,false,null,{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F54,SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!66:66,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Capacity",null,null,false,null,{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!R$3))","v":540},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!S$3))","v":540},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!T$3))","v":540},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!U$3))","v":540},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!V$3))","v":540},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!W$3))","v":540},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!X$3))","v":540},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":540},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":540},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":540},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":540},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":540},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F55,SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!67:67,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Capacity Percentage",null,null,false,null,{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!R$3))","v":2.160441827193873},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!S$3))","v":2.1611047261446568},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!T$3))","v":2.1617678284959729},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!U$3))","v":2.1624311343102325},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!V$3))","v":2.163094643649865},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!W$3))","v":2.1637583565773193},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!X$3))","v":2.1644222731550626},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":2.1650863934455824},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":2.1657507175113846},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":2.1664152454149948},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":2.1670799772189575},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":2.1677449129858366},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F56,SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!68:68,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Energy Generation",null,null,false,null,{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!R$3))","v":228210.04800000001},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!S$3))","v":223248.96000000002},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!T$3))","v":225729.50400000002},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!U$3))","v":228210.04800000001},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!V$3))","v":228210.04799999998},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!W$3))","v":225729.50400000002},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!X$3))","v":225729.50399999996},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":228210.04800000001},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":228210.04799999998},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":223248.95999999996},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":225729.50400000002},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":228210.04800000001},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F57,SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!69:69,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
[null,null,"Capacity Revenues",null,null,false,null,{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!R$3))","v":6480},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!S$3))","v":6480},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!T$3))","v":6480},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!U$3))","v":6480},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!V$3))","v":6480},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!W$3))","v":6480},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!X$3))","v":6480},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":6480},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":6480},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":6480},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":6480},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":6480},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F59,SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!71:71,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Energy Revenues",null,null,false,null,{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!R$3))","v":855.78768000000002},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!S$3))","v":837.18360000000007},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!T$3))","v":846.48563999999999},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!U$3))","v":855.78768000000002},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!V$3))","v":855.78768000000002},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!W$3))","v":846.48563999999988},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!X$3))","v":846.48563999999999},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":855.78768000000014},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":855.78768000000002},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":837.18359999999996},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":846.48563999999999},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":855.78768000000014},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F60,SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!72:72,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,null,"Total Contract Revenues",null,false,null,{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!R$3))","v":7335.7876800000013},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!S$3))","v":7317.1836000000003},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!T$3))","v":7326.4856400000008},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!U$3))","v":7335.7876800000004},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!V$3))","v":7335.7876800000013},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!W$3))","v":7326.4856400000008},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!X$3))","v":7326.4856400000008},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":7335.7876800000004},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":7335.7876800000013},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":7317.1836000000003},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":7326.4856400000008},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":7335.7876800000004},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F61,SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!73:73,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
[null,"Merchant Revenue",null,null,null,false,null,{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F63,SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!75:75,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Energy",null,null,false,null,{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!R$3))","v":88683.533757886107},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!S$3))","v":86660.539824168503},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!T$3))","v":87527.316537662773},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!U$3))","v":88392.362545303928},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!V$3))","v":88294.895881613149},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!W$3))","v":87239.139062467322},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!X$3))","v":87143.138780617475},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":88004.081761027061},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":87906.73463032578},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":85900.860730162734},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":86759.432178673436},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":87616.277163798775},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":315729.09741949191},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":308770.67979233665},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":312105.70015400666},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":315438.9961696238},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":299031.10037226346},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":292440.69328940479},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":295599.33408832067},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":298756.34173684951},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":298664.36901991605},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":295327.40044096758},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":295236.81144967792},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":298389.94734813517},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":298298.08742642205},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":291723.83536457649},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":294874.73340832745},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":298024.00230502221},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":297932.25504019746},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":291366.06563252513},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":294513.09941901569},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":297658.50605643389},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":297566.87131033535},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":291008.73466880753},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":294151.90893715783},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":297293.45805196918},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":270183.57789691276},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":267164.82439461676},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":267082.87401712441},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":241004.16452817491},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":273101.51470777165},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":267082.57502347493},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":269967.3237520447},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":272850.58094396873},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":272766.58336553938},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":266755.02530103864},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":269636.23617752176},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":272515.95734657778},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":272432.06278266932},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":266427.87728515564},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":269305.55464836938},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":272181.74413113121},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":272097.95245540672},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":269057.80970011419},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":268975.27866661391},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":271847.94079433708},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":271764.25188061467},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":265774.78440304415},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":268645.40773489268},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":271514.54683352081},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":271430.96055577329},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":265448.83855332283},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":268315.94135645294},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":271181.5617466243},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":271098.07797897904},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":265123.29244316748},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":267986.87903515098},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":270848.985032205},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":270765.60364894371},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":267740.34718932142},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":267658.22027545155},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":270516.81618943549},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":270433.5370649941},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":264473.39748119528},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":267329.96458242735},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":270185.05471810244},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":280905.9528361538},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":274715.0095567294},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":277682.1959202282},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":280647.84812335041},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":280561.45014115731},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":274378.09942651412},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":277341.64683651808},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":250352.83640070684},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":284014.85059517482},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":280841.56067277491},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":280755.41508094844},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":283753.8893349928},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":283666.53515201254},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":277414.75083891436},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":280411.09700525901},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":283405.89393438026},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":283318.64688245638},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":277074.52974950394},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":280067.20120080956},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":283058.3253148743},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":282971.18526262126},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":276734.72590679477},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":279723.72714972711},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":282711.18295307085},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":282624.14976926456},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":279466.39810800378},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":279380.67433477391},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":282364.46632620826},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":282277.53987978533},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":276056.36791526474},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":279038.04223934654},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":282018.17491216556},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":281931.35507222341},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":275717.81274490408},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":278695.83034747513},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":281672.3081894624},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":281585.594825259},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":275379.67277816386},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":278354.03814382252},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":281326.86563725793},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":281240.25861821143},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":278097.96913378441},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":278012.66511368367},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":280981.84673534991},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":280895.3459310389},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":274704.63641934807},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":277671.71074298478},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":280637.25096417416},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":280550.85624433705},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":274367.73901073495},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":248592.50177481459},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":283988.72516233852},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F64,SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!76:76,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Electricity Energy Price",null,null,false,null,{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!H$3))","v":132},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!I$3))","v":132},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!J$3))","v":132},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!K$3))","v":135},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!L$3))","v":135},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!M$3))","v":135},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!N$3))","v":135},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!O$3))","v":138},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!P$3))","v":138},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":138},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!R$3))","v":138},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!S$3))","v":140.76},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!T$3))","v":140.76},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!U$3))","v":140.76},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!V$3))","v":140.76},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!W$3))","v":143.5752},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!X$3))","v":143.5752},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":143.5752},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":143.5752},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":146.44670400000001},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":146.44670400000001},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":146.44670400000001},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":146.44670400000001},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":149.37563808000004},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":149.37563808000004},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":149.37563808000004},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":149.37563808000004},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":152.36315084160003},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":152.36315084160003},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":152.36315084160003},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":152.36315084160003},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":155.41041385843204},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":155.41041385843204},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":155.41041385843204},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":155.41041385843204},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":158.51862213560065},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":105.67908142373378},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F65,SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!77:77,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Gas Price",null,null,false,null,{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!H$3))","v":9.3000000000000007},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!I$3))","v":9.3000000000000007},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!J$3))","v":9.3000000000000007},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!K$3))","v":9.8999999999999986},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!L$3))","v":9.8999999999999986},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!M$3))","v":9.8999999999999986},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!N$3))","v":9.8999999999999986},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!O$3))","v":10.199999999999999},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!P$3))","v":10.199999999999999},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":10.199999999999999},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!R$3))","v":10.199999999999999},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!S$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!T$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!U$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!V$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!W$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!X$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":10.5},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":7},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F66,SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!78:78,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Heat Rate",null,null,false,null,{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!H$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!I$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!J$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!K$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!L$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!M$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!N$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!O$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!P$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!R$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!S$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!T$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!U$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!V$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!W$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!X$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":20.100000000000001},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":13.4},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F67,SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!79:79,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Sparkspread",null,null,false,null,{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!H$3))","v":69.69},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!I$3))","v":69.69},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!J$3))","v":69.69},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!K$3))","v":68.67},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!L$3))","v":68.67},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!M$3))","v":68.67},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!N$3))","v":68.67},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!O$3))","v":69.66},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!P$3))","v":69.66},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":69.66},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!R$3))","v":69.66},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!S$3))","v":70.410000000000011},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!T$3))","v":70.410000000000011},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!U$3))","v":70.410000000000011},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!V$3))","v":70.410000000000011},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!W$3))","v":73.225200000000015},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!X$3))","v":73.225200000000015},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":73.225200000000015},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":73.225200000000015},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":76.096704000000017},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":76.096704000000017},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":76.096704000000017},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":76.096704000000017},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":79.025638080000036},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":79.025638080000036},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":79.025638080000036},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":79.025638080000036},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":82.013150841600037},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":82.013150841600037},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":82.013150841600037},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":82.013150841600037},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":85.060413858432028},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":85.060413858432028},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":85.060413858432028},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":85.060413858432028},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":88.168622135600671},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":58.779081423733778},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F68,SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!80:80,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Implied Heat Rate",null,null,false,null,{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!H$3))","v":42.58064516129032},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!I$3))","v":42.58064516129032},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!J$3))","v":42.58064516129032},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!K$3))","v":40.909090909090907},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!L$3))","v":40.909090909090907},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!M$3))","v":40.909090909090907},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!N$3))","v":40.909090909090907},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!O$3))","v":40.588235294117645},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!P$3))","v":40.588235294117645},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":40.588235294117645},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!R$3))","v":40.588235294117645},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!S$3))","v":40.217142857142861},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!T$3))","v":40.217142857142861},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!U$3))","v":40.217142857142861},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!V$3))","v":40.217142857142861},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!W$3))","v":41.021485714285717},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!X$3))","v":41.021485714285717},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":41.021485714285717},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":41.021485714285717},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":41.841915428571433},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":41.841915428571433},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":41.841915428571433},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":41.841915428571433},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":42.67875373714287},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":42.67875373714287},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":42.67875373714287},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":42.67875373714287},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":43.532328811885719},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":43.532328811885719},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":43.532328811885719},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":43.532328811885719},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":44.402975388123437},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":44.402975388123437},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":44.402975388123437},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":44.402975388123437},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":45.2910348958859},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":30.194023263923935},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F69,SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!81:81,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,null,"Electricity Energy Renevue",null,false,null,{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!R$3))","v":4079.4425528627607},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!S$3))","v":4066.1125285499861},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!T$3))","v":4106.7816919471379},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!U$3))","v":4147.3696506256601},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!V$3))","v":4142.7965147652894},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!W$3))","v":4175.1256129071862},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!X$3))","v":4170.5311930183034},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":4211.7345465519375},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":4207.0756686319837},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":4193.2993082317889},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":4235.2109611594224},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":4277.0383357962664},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":15412.495224659837},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":15374.272438125217},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":15540.329369636635},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":15706.300442717413},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":14889.320474623797},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":14852.395154625225},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":15012.815309458438},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":15173.152520312071},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":15168.48143599759},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":15298.984508755217},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":15294.291684546102},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":15457.635069523143},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":15452.876406706328},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":15414.553475368491},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":15581.045480830213},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":15747.451402909732},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":15742.603519574823},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":15395.649087046289},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":15561.936906929182},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":15728.138749002414},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":15723.29681110532},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":15376.767883041326},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":15542.851767758313},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":15708.849780108718},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":14276.376163961779},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":14116.866615378123},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":14112.536395070259},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":12734.549363315964},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":14430.558604873815},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":14112.520596383147},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":14264.949394269916},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":14417.299380045366},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":14412.86098658025},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":14095.213019489311},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":14247.454878896717},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":14399.618022847877},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":14395.185072622731},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":14077.926668585256},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":14229.981818774409},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":14381.958350043844},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":14377.530836383085},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":14216.891089494915},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":14212.530187590286},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":14364.320335039556},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":14359.898251275787},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":14043.417540652297},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":14195.099959063944},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":14346.703951273912},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":14342.28729074792},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":14026.19471165608},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":14177.691106947183},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":14329.109172218399},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":14324.697928279127},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":14008.993004714939},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":14160.303605024006},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":14311.535971377023},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":14307.130137381575},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":14147.276975519522},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":14142.937427110559},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":14293.984322286287},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":14289.583891599923},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":13974.652853413374},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":14125.592547055105},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":14276.454198515159},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":14842.94153109171},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":14515.814931633706},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":14672.599696287496},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":14829.303396611609},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":14824.738166914092},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":14498.012755091953},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":14654.605239114408},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":13228.528891326499},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":15007.214260798532},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":14839.539078753325},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":14834.98718524686},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":14993.425187666922},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":14988.809432758982},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":14658.468021025223},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":14816.793576268639},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":14975.037270528719},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":14970.427176376594},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":14640.490894920287},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":14798.622279908792},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":14956.671904308163},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":14952.067463969506},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":14622.535815939409},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":14780.473268803149},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":14938.329061348839},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":14933.73026788982},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":14766.876120426663},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":14762.34651562111},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":14920.008714028249},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":14915.415560523546},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":14586.691691228736},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":14744.241993065585},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":14901.71083475777},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":14897.123314290548},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":14568.802591521253},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":14726.15967387296},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":14883.435395982617},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":14878.853501644528},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":14550.935430982372},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":14708.099530813059},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":14865.182370181796},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":14860.606095072957},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":14694.568961932104},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":14690.061536689107},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":14846.951729868062},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":14842.381067097063},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":14515.266819818733},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":14672.045664337671},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":14828.743447587887},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":14824.178390271763},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":14497.465315480596},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":13135.513618195157},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":15005.833804926564},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F70,SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!82:82,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
[null,"Capacity Revenue",null,null,null,false,null,{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F72,SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!84:84,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Total Capacity",null,null,false,null,{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!R$3))","v":749.84662438165151},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!S$3))","v":749.61661584271417},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!T$3))","v":749.38667785677569},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!U$3))","v":749.15681040219442},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!V$3))","v":748.92701345733565},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!W$3))","v":748.69728700057112},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!X$3))","v":748.46763101027921},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":748.23804546484507},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":748.00853034266038},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":747.77908562212338},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":747.54971128163925},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":747.32040729961932},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":747.09117365448185},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":746.86201032465146},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":746.63291728855995},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":746.40389452464501},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":746.17494201135162},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":745.94605972713077},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":745.71724765044041},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":745.48850575974518},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":745.2598340335162},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":745.03123245023085},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":744.80270098837377},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":744.57423962643566},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":744.345848342914},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":744.117527116313},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":743.88927592514312},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":743.66109474792199},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":743.43298356317325},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":743.20494234942748},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":742.97697108522141},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":742.74906974909914},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":742.52123831961057},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":742.29347677531234},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":742.06578509476822},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":741.83816325654777},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":741.61061123922786},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":741.38312902139126},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":741.15571658162787},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":743.90190835302189},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":749.61988004343391},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":749.38994105623181},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":749.16007260069432},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":748.93027465518628},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":748.70054719807933},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":748.47089020775195},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":748.24130366258908},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":748.01178754098225},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":747.78234182132985},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":747.55296648203648},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":747.32366150151381},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":747.09442685817987},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":746.86526253045929},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":746.63616849678351},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":746.40714473559046},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":746.17819122532489},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":745.94930794443769},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":745.72049487138668},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":745.49175198463627},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":745.2630792626577},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":745.03447668392846},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":744.80594422693252},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":744.5774818701608},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":744.34908959211089},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":744.12076737128655},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":743.89251518619858},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":743.66433301536392},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":743.43622083730656},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":743.20817863055686},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":742.98020637365153},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":742.75230404513434},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":742.52447162355531},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":742.29670908747096},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":742.06901641544505},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":741.84139358604682},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":741.61384057785301},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":741.38635736944661},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":741.15894393941721},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":740.93160026636076},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":740.70432632888026},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":740.4771221055845},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":740.24998757508968},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":740.022922716018},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":743.13746843711806},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":749.59157467339969},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":749.36164436860895},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":749.13178459281937},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":748.90199532439703},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":748.67227654171404},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":748.44262822314988},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":748.2130503470903},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":747.98354289192753},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":747.75410583606072},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":747.52473915789574},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":747.29544283584448},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":747.06621684832612},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":746.83706117376607},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":746.60797579059647},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":746.37896067725626},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":746.15001581219053},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":745.92114117385154},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":745.6923367406979},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":745.46360249119459},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":745.23493840381354},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":745.00634445703315},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":744.77782062933852},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":744.54936689922101},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":744.32098324517926},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":744.09266964571771},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":743.86442607934782},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":743.63625252458792},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":743.40814895996209},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":743.18011536400184},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":742.9521517152449},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":742.72425799223538},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":742.49643417352445},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":742.26868023766951},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":742.04099616323458},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":741.81338192879059},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":741.5858375129144},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":741.35836289419001},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":741.1309580512077},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":740.90362296256455},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":740.67635760686392},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":740.44916196271595},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":740.22203600873718},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":746.4991733068365},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":749.52178954143858},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F73,SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!85:85,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Availability Factor",null,null,false,null,{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!H$3))","v":3},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!I$3))","v":3},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!J$3))","v":3},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!K$3))","v":3},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!L$3))","v":3},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!M$3))","v":3},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!N$3))","v":3},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!O$3))","v":3},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!P$3))","v":3},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":3},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!R$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!S$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!T$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!U$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!V$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!W$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!X$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":2.6366666666666667},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":2.6366666666666667},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":2.6474193548387097},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":2.9699999999999998},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":3},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":3},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":3},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":3},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":3},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":3},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":3},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":3},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":3},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":2},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F74,SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!86:86,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Capacity for Bidding",null,null,false,null,{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!R$3))","v":742.34815813783507},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!S$3))","v":742.12044968428711},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!T$3))","v":741.89281107820796},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!U$3))","v":741.66524229817242},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!V$3))","v":741.43774332276234},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!W$3))","v":741.21031413056539},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!X$3))","v":740.98295470017638},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":740.75566501019659},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":740.5284450392337},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":740.30129476590218},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":740.07421416882278},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":739.84720322662315},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":739.620261917937},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":739.39339022140496},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":739.16658811567436},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":738.93985557939857},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":738.71319259123811},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":738.48659912985943},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":738.260075173936},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":738.0336207021478},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":737.80723569318093},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":737.58092012572865},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":737.35467397849004},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":737.12849723017121},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":736.90238985948486},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":736.67635184514984},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":736.45038316589171},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":736.22448380044284},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":735.99865372754152},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":735.77289292593321},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":735.54720137436925},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":735.32157905160807},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":735.09602593641443},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":734.87054200755927},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":734.64512724382053},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":734.41978162398232},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":734.19450512683557},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":733.96929773117745},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":733.74415941581151},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":653.15475490472579},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":742.12368124299951},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":741.89604164566958},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":741.66847187468738},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":741.44097190863431},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":741.21354172609847},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":740.98618130567434},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":740.7588906259632},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":740.53166966557239},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":740.30451840311662},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":740.07743681721615},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":739.85042488649867},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":739.62348258959798},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":739.39660990515472},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":739.16980681181576},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":738.94307328823459},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":738.71640931307161},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":738.48981486499326},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":738.26328992267281},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":738.03683446478999},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":737.81044847003113},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":737.58413191708905},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":737.35788478466316},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":737.13170705145922},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":736.90559869618983},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":736.67955969757372},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":736.45359003433668},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":736.22768968521041},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":736.00185862893352},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":735.77609684425124},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":735.55040430991494},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":735.32478100468302},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":735.09922690731969},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":734.87374199659632},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":734.64832625129054},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":734.42297965018633},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":734.19770217207451},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":733.97249379575214},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":733.74735450002299},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":733.5222842636972},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":733.29728306559139},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":733.07235088452865},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":732.84748769933879},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":732.62269348885786},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":652.40110507239092},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":742.09565892666569},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":741.8680279249229},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":741.64046674689121},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":741.41297537115304},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":741.18555377629696},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":740.95820194091834},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":740.7309198436194},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":740.50370746300825},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":740.27656477770017},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":740.04949176631669},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":739.82248840748593},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":739.59555467984285},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":739.36869056202841},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":739.14189603269051},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":738.91517107048367},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":738.68851565406862},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":738.46192976211307},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":738.23541337329084},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":738.00896646628257},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":737.7825890197754},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":737.55628101246282},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":737.33004242304514},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":737.10387323022883},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":736.87777341272749},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":736.65174294926055},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":736.42578181855436},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":736.19988999934196},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":735.97406747036246},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":735.74831421036185},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":735.52263019809243},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":735.29701541231316},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":735.07146983178916},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":734.84599343529271},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":734.62058620160224},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":734.39524810950263},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":734.16997913778528},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":733.94477926524814},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":733.71964847069557},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":733.49458673293884},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":733.26959403079525},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":733.0446703430888},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":732.81981564864975},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":658.41571207153038},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":742.02657164602419},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F75,SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!87:87,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Capacity Price",null,null,false,null,{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!H$3))","v":148.92000000000002},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!I$3))","v":148.92000000000002},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!J$3))","v":148.92000000000002},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!K$3))","v":65.010149999999996},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!L$3))","v":65.010149999999996},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!M$3))","v":65.010149999999996},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!N$3))","v":65.010149999999996},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!O$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!P$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!R$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!S$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!T$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!U$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!V$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!W$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!X$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":90},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":60},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F76,SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!88:88,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Days",null,null,false,null,{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!H$3))","v":91},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!I$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!J$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!K$3))","v":90},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!L$3))","v":91},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!M$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!N$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!O$3))","v":90},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!P$3))","v":91},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!R$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!S$3))","v":90},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!T$3))","v":91},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!U$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!V$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!W$3))","v":91},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!X$3))","v":91},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":90},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":91},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":90},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":91},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":90},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":91},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":91},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":91},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":90},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":91},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":90},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":91},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":90},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":91},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":91},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":91},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":90},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":91},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":90},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":91},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":90},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":91},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":91},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":91},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":90},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":91},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":90},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":91},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":90},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":91},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":91},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":91},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":90},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":91},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":90},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":91},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":90},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":91},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":91},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":91},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":90},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":91},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":90},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":91},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":90},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":91},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":91},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":91},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":90},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":91},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":90},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":91},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":90},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":91},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":91},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":91},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":90},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":91},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":90},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":91},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":90},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":91},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":91},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":91},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":92},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":59},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F77,SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!89:89,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,null,"Capacity Revenues",null,false,null,{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!R$3))","v":682.96030551268564},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!S$3))","v":667.90840479346662},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!T$3))","v":675.12245805530767},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!U$3))","v":682.33278134763771},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!V$3))","v":682.12272388278689},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!W$3))","v":674.50138591048994},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!X$3))","v":674.29448875133073},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":681.49596931255837},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":681.28616946190891},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":666.27116536672997},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":673.46753486783064},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":680.66018354266976},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":680.45064099028434},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":665.45405127658751},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":672.64159515949711},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":679.82542277936159},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":679.61613720968978},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":664.63793929410178},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":671.81666838254694},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":678.99168576556735},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":678.78265686344548},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":671.19863736583534},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":670.99275329472266},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":678.15897124576179},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":677.95019869641362},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":663.00871673767369},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":670.1698486552898},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":677.32727796595952},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":677.11876145499423},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":662.19560371028433},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":669.34795322503578},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":676.49660467371336},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":676.28834388712573},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":661.38348788365352},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":668.52706576626781},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":675.66695011811169},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":675.4589447422818},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":667.91206098654197},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":667.70718504281103},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":602.51041132043736},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":682.75378676942921},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":667.70643755868741},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":674.91830938011174},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":682.12645235992181},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":681.91645841384843},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":666.88756325259658},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":674.09059044380444},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":681.28989336644452},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":681.08015695667336},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":666.06969321288921},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":673.26388662092347},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":680.45436032782811},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":680.2448811385168},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":672.64452425028549},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":672.43819666653485},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":679.61985198584262},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":679.41062970153666},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":664.43696100761042},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":671.61351933723176},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":678.78636708380213},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":678.57740138943336},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":663.62209638330705},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":670.7898533911324},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":677.95390436656078},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":677.74519494744754},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":662.80823110791857},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":669.96719758787742},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":677.12246258051266},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":676.9140091223594},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":669.35086797330348},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":669.14555068862899},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":676.29204047358894},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":676.08384266248538},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":661.18349370298836},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":668.32491145606843},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":675.46263679525623},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":675.25469431767738},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":660.37261912675331},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":667.50527865439471},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":674.63425029651535},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":674.42656283932035},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":659.56273900604344},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":666.68665104932234},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":601.80970288631454},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":682.72800623840101},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":675.09990546340111},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":674.8928247138183},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":682.10069551680954},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":681.89070950002997},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":666.86238182431339},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":674.06513703187261},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":681.26416811149113},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":681.05443962128936},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":666.04454266707671},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":673.23846442502293},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":680.42866662229392},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":680.21919534283961},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":665.22770650671828},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":672.41280564838246},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":679.59418979103577},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":679.38497540688593},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":671.79422622116272},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":671.58815945859112},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":678.76073636107753},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":678.55177855717614},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":663.597038257848},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":670.76452461381371},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":677.92830507732106},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":677.7196035389984},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":662.78320371371171},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":669.94189987373829},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":677.09689468620775},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":676.88844909918021},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":661.97036725520161},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":669.12028399957342},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":676.26650393571606},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":676.05831398608518},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":668.50473349467404},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":668.29967575404726},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":675.43713157536035},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":675.22919694961263},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":660.34768370035579},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":667.48007390140572},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":674.60877635618795},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":674.40109674119469},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":659.5378341604204},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":597.57812926638121},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":682.6652047171599},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F78,SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!90:90,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
[null,"Ancillary Service Revenues",null,null,null,false,null,{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F80,SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!92:92,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Merchant Generation",null,null,false,null,{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!R$3))","v":88683.533757886107},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!S$3))","v":86660.539824168503},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!T$3))","v":87527.316537662773},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!U$3))","v":88392.362545303928},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!V$3))","v":88294.895881613149},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!W$3))","v":87239.139062467322},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!X$3))","v":87143.138780617475},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":88004.081761027061},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":87906.73463032578},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":85900.860730162734},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":86759.432178673436},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":87616.277163798775},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":315729.09741949191},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":308770.67979233665},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":312105.70015400666},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":315438.9961696238},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":299031.10037226346},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":292440.69328940479},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":295599.33408832067},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":298756.34173684951},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":298664.36901991605},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":295327.40044096758},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":295236.81144967792},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":298389.94734813517},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":298298.08742642205},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":291723.83536457649},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":294874.73340832745},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":298024.00230502221},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":297932.25504019746},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":291366.06563252513},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":294513.09941901569},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":297658.50605643389},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":297566.87131033535},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":291008.73466880753},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":294151.90893715783},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":297293.45805196918},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":270183.57789691276},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":267164.82439461676},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":267082.87401712441},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":241004.16452817491},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":273101.51470777165},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":267082.57502347493},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":269967.3237520447},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":272850.58094396873},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":272766.58336553938},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":266755.02530103864},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":269636.23617752176},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":272515.95734657778},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":272432.06278266932},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":266427.87728515564},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":269305.55464836938},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":272181.74413113121},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":272097.95245540672},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":269057.80970011419},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":268975.27866661391},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":271847.94079433708},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":271764.25188061467},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":265774.78440304415},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":268645.40773489268},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":271514.54683352081},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":271430.96055577329},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":265448.83855332283},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":268315.94135645294},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":271181.5617466243},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":271098.07797897904},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":265123.29244316748},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":267986.87903515098},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":270848.985032205},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":270765.60364894371},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":267740.34718932142},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":267658.22027545155},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":270516.81618943549},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":270433.5370649941},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":264473.39748119528},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":267329.96458242735},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":270185.05471810244},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":280905.9528361538},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":274715.0095567294},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":277682.1959202282},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":280647.84812335041},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":280561.45014115731},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":274378.09942651412},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":277341.64683651808},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":250352.83640070684},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":284014.85059517482},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":280841.56067277491},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":280755.41508094844},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":283753.8893349928},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":283666.53515201254},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":277414.75083891436},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":280411.09700525901},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":283405.89393438026},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":283318.64688245638},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":277074.52974950394},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":280067.20120080956},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":283058.3253148743},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":282971.18526262126},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":276734.72590679477},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":279723.72714972711},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":282711.18295307085},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":282624.14976926456},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":279466.39810800378},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":279380.67433477391},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":282364.46632620826},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":282277.53987978533},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":276056.36791526474},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":279038.04223934654},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":282018.17491216556},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":281931.35507222341},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":275717.81274490408},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":278695.83034747513},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":281672.3081894624},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":281585.594825259},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":275379.67277816386},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":278354.03814382252},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":281326.86563725793},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":281240.25861821143},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":278097.96913378441},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":278012.66511368367},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":280981.84673534991},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":280895.3459310389},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":274704.63641934807},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":277671.71074298478},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":280637.25096417416},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":280550.85624433705},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":274367.73901073495},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":248592.50177481459},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":283988.72516233852},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F81,SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!93:93,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Ancillary Service Price",null,null,false,null,{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!H$3))","v":7.5},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!I$3))","v":7.5},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!J$3))","v":7.5},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!K$3))","v":8.1000000000000014},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!L$3))","v":8.1000000000000014},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!M$3))","v":8.1000000000000014},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!N$3))","v":8.1000000000000014},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!O$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!P$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!R$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!S$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!T$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!U$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!V$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!W$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!X$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":9},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":6},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F82,SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!94:94,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,null,"Ancillary Service Revenues",null,false,null,{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!R$3))","v":266.05060127365834},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!S$3))","v":259.98161947250554},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!T$3))","v":262.5819496129883},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!U$3))","v":265.17708763591179},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!V$3))","v":264.88468764483946},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!W$3))","v":261.71741718740196},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!X$3))","v":261.4294163418524},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":264.0122452830812},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":263.72020389097736},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":257.70258219048822},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":260.27829653602032},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":262.84883149139631},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":947.18729225847562},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":926.31203937700991},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":936.31710046201999},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":946.31698850887119},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":897.09330111679037},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":877.32207986821459},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":886.79800226496195},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":896.26902521054876},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":895.99310705974824},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":885.98220132290271},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":885.71043434903368},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":895.16984204440564},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":894.89426227926606},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":875.17150609372925},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":884.62420022498236},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":894.07200691506648},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":893.79676512059245},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":874.09819689757535},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":883.53929825704711},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":892.97551816930172},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":892.70061393100605},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":873.02620400642263},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":882.4557268114736},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":891.88037415590748},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":810.55073369073807},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":801.49447318385035},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":801.24862205137322},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":723.01249358452469},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":819.30454412331505},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":801.24772507042485},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":809.90197125613417},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":818.55174283190604},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":818.29975009661803},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":800.26507590311576},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":808.90870853256536},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":817.54787203973342},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":817.29618834800795},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":799.28363185546698},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":807.91666394510821},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":816.54523239339369},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":816.29385736622021},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":807.17342910034245},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":806.92583599984164},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":815.54382238301127},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":815.292755641844},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":797.32435320913237},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":805.93622320467819},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":814.54364050056233},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":814.29288166731988},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":796.34651565996842},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":804.94782406935883},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":813.54468523987293},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":813.29423393693708},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":795.36987732950229},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":803.96063710545286},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":812.54695509661508},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":812.2968109468311},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":803.22104156796422},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":802.97466082635469},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":811.55044856830659},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":811.30061119498248},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":793.42019244358607},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":801.98989374728217},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":810.55516415430748},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":842.7178585084614},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":824.14502867018825},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":833.04658776068459},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":841.94354437005131},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":841.68435042347187},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":823.13429827954224},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":832.02494050955431},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":751.0585092021206},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":852.04455178552462},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":842.52468201832448},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":842.26624524284523},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":851.26166800497833},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":850.99960545603756},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":832.24425251674302},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":841.23329101577701},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":850.21768180314098},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":849.95594064736929},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":831.22358924851187},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":840.20160360242858},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":849.17497594462282},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":848.91355578786386},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":830.20417772038445},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":839.1711814491814},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":848.13354885921274},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":847.87244930779377},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":838.39919432401121},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":838.1420230043218},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":847.09339897862492},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":846.83261963935581},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":828.16910374579425},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":837.11412671803964},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":846.05452473649677},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":845.79406521667011},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":827.15343823471221},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":836.0874910424252},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":845.01692456838725},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":844.75678447577707},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":826.13901833449154},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":835.06211443146753},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":843.98059691177377},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":843.72077585463444},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":834.29390740135318},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":834.0379953410511},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":842.94554020604971},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":842.68603779311684},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":824.11390925804415},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":833.01513222895437},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":841.9117528925226},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":841.65256873301109},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":823.10321703220484},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":745.77750532444372},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":851.96617548701556},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F83,SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!95:95,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
[null,null,null,null,"Total Merchant Revenues",false,null,{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!R$3))","v":5028.4534596491048},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!S$3))","v":4994.0025528159586},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!T$3))","v":5044.4860996154339},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!U$3))","v":5094.8795196092096},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!V$3))","v":5089.8039262929151},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!W$3))","v":5111.3444160050785},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!X$3))","v":5106.2550981114873},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":5157.2427611475769},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":5152.0820419848696},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":5117.2730557890072},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":5168.9567925632728},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":5220.547350830333},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":17040.133157908596},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":16966.038528778816},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":17149.288065258152},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":17332.442854005643},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":16466.029912950275},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":16394.355173787539},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":16571.429980105946},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":16748.413231288185},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":16743.257199920783},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":16856.165347443955},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":16850.994872189858},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":17030.96388281331},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":17025.720867682008},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":16952.733698199896},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":17135.839529710487},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":17318.850687790757},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":17313.51904615041},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":16931.94288765415},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":17114.824158411262},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":17297.610871845427},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":17292.285768923452},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":16911.177574931404},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":17093.834560336058},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":17276.397104382737},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":15762.385842394799},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":15586.273149548513},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":15581.492202164445},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":14060.072268220927},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":15932.61693576656},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":15581.474759012261},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":15749.769674906162},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":15917.977575237193},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":15913.077195090718},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":15562.365658645023},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":15730.454177873087},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":15898.455788254054},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":15893.561417927413},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":15543.279993653612},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":15711.16236934044},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":15878.957942765064},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":15874.069574887821},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":15696.709042845545},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":15691.894220256661},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":15859.484009408407},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":15854.601636619169},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":15505.178854869038},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":15672.649701605853},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":15840.033958858276},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":15835.15757380467},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":15486.163323699358},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":15653.428784407672},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":15820.607761824835},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":15815.737357163511},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":15467.171113152359},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":15634.231439717336},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":15801.20538905415},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":15796.340957450764},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":15619.84888506079},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":15615.057638625542},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":15781.826811328185},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":15776.96834545739},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":15429.256539559947},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":15595.907352258455},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":15762.471999464722},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":16360.914083917849},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":16000.332579430646},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":16173.151562702575},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":16345.881191278177},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":16340.849080176886},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":15980.709792377536},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":16153.316830673284},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":14581.397103414936},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":16541.986818822457},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":16357.163666235048},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":16352.146255203526},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":16526.78755118871},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":16521.699747715051},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":16157.574655366281},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":16332.092004316288},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":16506.51912044335},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":16501.437556645251},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":16137.759026835874},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":16312.062347936242},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":16486.27554687508},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":16481.200215100209},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":16117.967700166511},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":16292.057255900712},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":16466.056799999085},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":16460.9876926045},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":16277.069540971836},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":16272.076698084022},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":16445.86284936795},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":16440.799958720076},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":16078.457833232378},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":16252.120644397435},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":16425.693664571587},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":16420.636983046214},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":16058.739233469676},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":16232.189064789123},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":16405.549215237214},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":16400.49873521948},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":16039.044816572065},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":16212.281929244098},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":16385.429471029285},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":16380.385184913677},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":16197.36760282813},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":16192.399207784203},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":16365.334401649474},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":16360.296301839791},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":15999.728412777135},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":16172.54087046803},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":16345.263976836599},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":16340.232055745968},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":15980.106366673219},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":14478.86925278598},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":16540.465185130739},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F85,SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!97:97,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
[null,null,null,null,"Total Revenues",false,null,{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!R$3))","v":12364.241139649104},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!S$3))","v":12311.186152815959},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!T$3))","v":12370.971739615434},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!U$3))","v":12430.66719960921},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!V$3))","v":12425.591606292915},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!W$3))","v":12437.830056005079},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!X$3))","v":12432.740738111488},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":12493.030441147577},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":12487.869721984869},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":12434.456655789008},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":12495.442432563274},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":12556.335030830334},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":17040.133157908596},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":16966.038528778816},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":17149.288065258152},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":17332.442854005643},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":16466.029912950275},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":16394.355173787539},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":16571.429980105946},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":16748.413231288185},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":16743.257199920783},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":16856.165347443955},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":16850.994872189858},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":17030.96388281331},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":17025.720867682008},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":16952.733698199896},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":17135.839529710487},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":17318.850687790757},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":17313.51904615041},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":16931.94288765415},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":17114.824158411262},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":17297.610871845427},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":17292.285768923452},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":16911.177574931404},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":17093.834560336058},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":17276.397104382737},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":15762.385842394799},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":15586.273149548513},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":15581.492202164445},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":14060.072268220927},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":15932.61693576656},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":15581.474759012261},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":15749.769674906162},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":15917.977575237193},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":15913.077195090718},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":15562.365658645023},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":15730.454177873087},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":15898.455788254054},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":15893.561417927413},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":15543.279993653612},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":15711.16236934044},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":15878.957942765064},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":15874.069574887821},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":15696.709042845545},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":15691.894220256661},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":15859.484009408407},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":15854.601636619169},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":15505.178854869038},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":15672.649701605853},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":15840.033958858276},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":15835.15757380467},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":15486.163323699358},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":15653.428784407672},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":15820.607761824835},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":15815.737357163511},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":15467.171113152359},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":15634.231439717336},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":15801.20538905415},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":15796.340957450764},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":15619.84888506079},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":15615.057638625542},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":15781.826811328185},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":15776.96834545739},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":15429.256539559947},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":15595.907352258455},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":15762.471999464722},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":16360.914083917849},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":16000.332579430646},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":16173.151562702575},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":16345.881191278177},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":16340.849080176886},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":15980.709792377536},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":16153.316830673284},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":14581.397103414936},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":16541.986818822457},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":16357.163666235048},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":16352.146255203526},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":16526.78755118871},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":16521.699747715051},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":16157.574655366281},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":16332.092004316288},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":16506.51912044335},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":16501.437556645251},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":16137.759026835874},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":16312.062347936242},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":16486.27554687508},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":16481.200215100209},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":16117.967700166511},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":16292.057255900712},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":16466.056799999085},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":16460.9876926045},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":16277.069540971836},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":16272.076698084022},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":16445.86284936795},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":16440.799958720076},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":16078.457833232378},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":16252.120644397435},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":16425.693664571587},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":16420.636983046214},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":16058.739233469676},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":16232.189064789123},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":16405.549215237214},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":16400.49873521948},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":16039.044816572065},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":16212.281929244098},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":16385.429471029285},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":16380.385184913677},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":16197.36760282813},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":16192.399207784203},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":16365.334401649474},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":16360.296301839791},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":15999.728412777135},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":16172.54087046803},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":16345.263976836599},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":16340.232055745968},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":15980.106366673219},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":14478.86925278598},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":16540.465185130739},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F87,SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!99:99,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
["Operating Expenses",null,null,null,null,false,null,{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F89,SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!101:101,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Fuel Expense",null,null,null,false,null,{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F90,SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!102:102,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Gas Cost/MMBTU",null,null,false,null,{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!H$3))","v":9.3000000000000007},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!I$3))","v":9.3000000000000007},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!J$3))","v":9.3000000000000007},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!K$3))","v":9.8999999999999986},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!L$3))","v":9.8999999999999986},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!M$3))","v":9.8999999999999986},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!N$3))","v":9.8999999999999986},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!O$3))","v":10.199999999999999},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!P$3))","v":10.199999999999999},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":10.199999999999999},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!R$3))","v":10.199999999999999},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!S$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!T$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!U$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!V$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!W$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!X$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":10.5},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":7},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F91,SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!103:103,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Fuel Use ",null,null,false,null,{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!R$3))","v":2123513.8850013632},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!S$3))","v":2077192.95848868},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!T$3))","v":2100113.5602175565},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!U$3))","v":2123031.2561715394},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!V$3))","v":2122869.626309603},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!W$3))","v":2099635.6727048894},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!X$3))","v":2099476.4010144025},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":2122387.1439058613},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":2122225.5630812505},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":2075932.7391703012},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":2098839.4351207232},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":2121743.2270591669},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":2121581.6952570057},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":2075302.9162526524},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":2098202.6624778709},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":2121099.5055721672},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":2011234.331944258},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":1967362.5972935972},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":1989071.2856292543},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":2010777.2218311648},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":2010624.1380535206},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":1988618.6661389496},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":1988467.8158458215},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":2010167.1666243174},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":2010014.1292911803},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":1966169.0113336437},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":1987864.5291507388},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":2009557.2965037883},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":2009404.3056010669},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":1965572.4899339164},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":1987261.4254884585},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":2008947.6114134262},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":2008794.6669270338},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":1964976.1495144498},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":1986658.5048034501},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":2008338.1112970929},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":1825622.9211026789},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":1805642.2130446255},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":1805505.2427638173},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":1625969.8070523622},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":1830398.6757448046},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":1790471.5704186098},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":1810228.370384993},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":1829982.6656696061},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":1829843.3460789316},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":1789928.3543465417},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":1809679.1602432891},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":1829427.4622181682},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":1829288.1848960461},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":1789385.3030822854},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":1809130.1167279533},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":1828872.4272114257},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":1828733.1921450312},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":1808718.4434223035},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":1808581.2397884333},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":1828317.5605982738},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":1828178.3677747874},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":1788299.6947772154},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":1808032.5293741915},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":1827762.8623276227},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":1827623.7117342283},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":1787757.137636445},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":1807483.9854347033},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":1827208.3323483989},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":1827069.2239722835},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":1787214.7451035716},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":1806935.6079194637},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":1826653.9706095429},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":1826514.9044378991},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":1806524.4339812647},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":1806387.3967779796},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":1826099.7770600133},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":1825960.7530800365},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":1786130.453661764},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":1805839.351959775},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":1825545.7516487828},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":1898423.0406415784},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":1857012.096839115},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":1877503.1323509635},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":1897991.5700978315},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":1897847.0728773875},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":1856448.6928545479},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":1876933.5115350285},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":1690462.7308480246},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":1903585.3194364547},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":1882751.3443085118},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":1882608.5247740215},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":1903152.6756182644},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":1903007.7854743674},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":1861496.8330823774},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":1882037.3550191014},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":1902575.2729171691},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":1902430.4267318896},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":1860932.068461403},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":1881466.3585529367},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":1901998.04539586},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":1901853.2431558608},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":1860367.4751859126},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":1880895.5353229523},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":1901420.9930011886},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":1901276.2346931379},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":1880467.5315683032},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":1880324.8852765909},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":1900844.1156800236},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":1900699.4012905923},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":1859238.8024634628},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":1879754.4083613099},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":1900267.4133792482},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":1900122.7428951119},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":1858674.7229125793},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":1879184.1045245817},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":1899690.8860457628},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":1899546.259453601},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":1858110.8144993358},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":1878613.9737138953},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":1899114.5336264833},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":1898969.9509129785},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":1878186.489135839},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":1878044.0158767574},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":1898538.3560683429},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":1898393.8172201836},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":1856983.5108780935},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":1877474.2309606874},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":1897962.3533182889},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":1897817.8583221666},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":1856420.1155662998},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":1671974.91917685},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":1903544.1669022315},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F92,SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!104:104,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,null,"Fuel Expense",null,false,null,{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!R$3))","v":7219.9472090046347},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!S$3))","v":7270.1753547103799},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!T$3))","v":7350.3974607614473},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!U$3))","v":7430.6093966003891},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!V$3))","v":7430.04369208361},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!W$3))","v":7348.7248544671129},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!X$3))","v":7348.1674035504084},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":7428.3550036705146},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":7427.789470784378},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":7265.764587096055},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":7345.9380229225317},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":7426.1012947070849},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":7425.5359333995202},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":7263.5602068842836},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":7343.7093186725488},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":7423.848269502585},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":7039.3201618049025},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":6885.7690905275886},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":6961.7494997023896},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":7037.7202764090762},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":7037.1844831873223},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":6960.1653314863252},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":6959.6373554603761},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":7035.5850831851112},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":7035.0494525191316},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":6881.5915396677519},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":6957.5258520275856},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":7033.4505377632586},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":7032.9150696037341},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":6879.5037147687062},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":6955.4149892096048},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":7031.3166399469919},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":7030.7813342446188},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":6877.4165233005733},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":6953.3047668120762},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":7029.1833895398249},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":6389.6802238593764},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":6319.7477456561901},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":6319.2683496733607},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":5690.8943246832687},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":6406.395365106815},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":6266.650496465134},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":6335.7992963474762},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":6404.9393298436216},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":6404.4517112762605},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":6264.7492402128955},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":6333.8770608515115},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":6402.9961177635878},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":6402.508647136161},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":6262.8485607879984},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":6331.9554085478358},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":6401.0534952399885},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":6400.5661725076079},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":6330.5145519780617},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":6330.0343392595159},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":6399.1114620939579},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":6398.6242872117564},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":6259.0489317202537},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":6328.113852809669},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":6397.1700181466795},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":6396.6829910697988},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":6257.149981727558},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":6326.1939490214618},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":6395.2291632193956},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":6394.7422839029932},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":6255.2516078624994},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":6324.2746277181232},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":6393.2888971333996},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":6392.8021655326465},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":6322.8355189344275},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":6322.3558887229283},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":6391.3492197100459},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":6390.8626357801277},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":6251.4565878161739},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":6320.4377318592124},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":6389.4101307707388},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":6644.4806422455258},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":6499.5423389369025},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":6571.2609632283729},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":6642.9704953424107},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":6642.4647550708578},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":6497.5704249909168},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":6569.2672903725997},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":5916.6195579680862},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":6662.5486180275921},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":6589.6297050797912},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":6589.1298367090758},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":6661.0343646639249},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":6660.5272491602864},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":6515.2389157883208},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":6587.1307425668547},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":6659.0134552100917},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":6658.5064935616138},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":6513.2622396149109},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":6585.1322549352781},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":6656.9931588855106},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":6656.4863510455125},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":6511.2861631506948},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":6583.1343736303334},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":6654.97347550416},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":6654.4668214259818},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":6581.6363604890612},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":6581.1370984680671},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":6652.9544048800826},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":6652.4479045170738},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":6507.3358086221197},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":6579.1404292645848},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":6650.9359468273697},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":6650.4296001328921},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":6505.3615301940272},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":6577.1443658360358},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":6648.9181011601704},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":6648.4119080876035},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":6503.3878507476757},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":6575.148907998635},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":6646.9008676926915},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":6646.3948281954254},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":6573.6527119754355},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":6573.1540555686515},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":6644.8842462392004},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":6644.3783602706426},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":6499.4422880733273},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":6571.1598083624067},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":6642.868236614011},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":6642.3625041275836},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":6497.4704044820492},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":5851.9122171189756},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":6662.4045841578099},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F93,SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!105:105,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
[null,"Annual Inflation",null,null,null,false,null,{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0.03},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0.03},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0.03},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0.03},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0.03},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0.03},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0.03},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0.06},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0.04},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F95,SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!107:107,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Periodic Inflation",null,null,null,false,null,{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!H$3))","v":2.4886143430384866E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!I$3))","v":2.4886143430384866E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!J$3))","v":2.4886143430384866E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!K$3))","v":2.4886143430384866E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!L$3))","v":2.4886143430384866E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!M$3))","v":2.4886143430384866E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!N$3))","v":2.4886143430384866E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!O$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!P$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!R$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!S$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!T$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!U$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!V$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!W$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!X$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":4.9547439057606724E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":3.3031626038404482E-3},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F96,SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!108:108,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Inflation Index",null,null,null,false,null,{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!H$3))","v":3},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!I$3))","v":3},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!J$3))","v":3},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!K$3))","v":3},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!L$3))","v":3},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!M$3))","v":3},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!N$3))","v":3},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!O$3))","v":3.0099204031997613},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!P$3))","v":3.0248584322016319},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":3.0398705976192772},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!R$3))","v":3.0549572673866559},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!S$3))","v":3.0701188112637574},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!T$3))","v":3.0853556008456655},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!U$3))","v":3.1006680095716641},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!V$3))","v":3.1160564127343902},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!W$3))","v":3.1315211874890343},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!X$3))","v":3.1470627128625805},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":3.1626813697630984},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":3.1783775409890795},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":3.1941516112388171},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":3.2100039671198344},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":3.2259349971583631},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":3.2419450918088639},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":3.2580346434635952},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":3.2742040464622328},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":3.2904536971015315},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":3.3067839936450429},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":3.3231953363328688},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":3.3396881273914794},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":3.3562627710435642},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":3.3729196735179454},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":3.389659243059528},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":3.406481889939311},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":3.4233880264644378},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":3.4403780669883059},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":3.457452427920721},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":3.4746115277380989},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":3.491855786993729},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":3.5091856283280753},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":3.5266014764791382},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":3.5441037582928638},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":3.5616929027336068},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":3.5793693408946385},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":3.5971335060087224},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":3.6149858334587224},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":3.6329267607882803},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":3.6509567277125332},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":3.6690761761288986},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":3.687285550127898},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":3.7055852960040463},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":3.7239758622667858},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":3.7424576996514789},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":3.7610312611304595},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":3.7796970019241307},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":3.7984553795121236},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":3.8173068536445105},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":3.8362518863530704},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":3.8552909419626147},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":3.8744244871023676},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":3.8936529907174027},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":3.9129769240801342},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":3.9323967608018697},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":3.9519129768444179},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":3.9715260505317529},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":3.9912364625617385},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":4.0110446960179083},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":4.0309512363813083},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":4.0509565715423896},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":4.0710611918129755},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":4.0912655899382688},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":4.1115702611089366},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":4.1319757029732411},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":4.1524824156492377},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":4.1730909017370372},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":4.1938016663311179},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":4.2146152170327076},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":4.2355320639622249},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":4.256552719771781},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":4.277677699657743},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":4.2989075213733638},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":4.3202427052414718},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":4.341683774167219},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":4.3632312536509001},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":4.3848856718008342},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":4.4066475593463039},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":4.4285174496505659},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":4.4504958787239204},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":4.4725833852368542},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":4.494780510533233},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":4.5170877986435798},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":4.5395057962984016},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":4.5620350529415932},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":4.5846761207439002},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":4.6074295546164548},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":4.6302959122243745},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":4.653275754000429},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":4.6763696431587816},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":4.6995781457087862},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":4.7229018304688628},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":4.746341269080439},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":4.7698970360219599},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":4.7935697086229645},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":4.8173598670782436},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":4.841268094462051},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":4.8652949767424012},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":4.8894411027954252},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":4.9137070644198104},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":4.9380934563512939},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":4.9626008762772518},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":4.9872299248513379},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":5.0119812057082092},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":5.0368553254783226},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":5.0618528938027989},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":5.0869745233483661},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":5.112220829822375},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":5.1375924319878914},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":5.1630899516788569},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":5.1887140138153356},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":5.2144652464188246},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":5.2403442806276512},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":5.2663517507124364},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":5.2924882940916449},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":5.3187545513472045},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":5.3451511662402078},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":5.3716787857266892},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":5.3983380599734812},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":5.4251296423741513},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":5.4520541895650139},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":5.4791123614412243},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":5.5063048211729537},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":5.5336322352216376},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":5.5610952733563188},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":5.5886946086700542},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":5.6164309175964178},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":5.6443048799260751},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":5.6723171788234499},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":5.700468500843459},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":5.7287595359483499},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":5.7571909775246013},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":5.7857635223999226},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":5.8144778708603315},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":5.8433347266673197},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":5.8723347970750961},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":5.9014787928479251},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":5.9307674282775427},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":5.9602014212006704},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":5.9897814930166025},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":4.009693501038563},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F97,SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!109:109,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
[null,"Capacity before Degradation",null,null,null,false,null,{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!R$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!S$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!T$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!U$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!V$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!W$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!X$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":750},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F99,SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!111:111,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Fixed O&M per kW-period",null,null,null,false,null,{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!H$3))","v":9.25},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!I$3))","v":9.25},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!J$3))","v":9.25},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!K$3))","v":9.25},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!L$3))","v":9.25},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!M$3))","v":9.25},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!N$3))","v":9.25},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!O$3))","v":9.2805879098659325},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!P$3))","v":9.326646832621698},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":9.3729343426594376},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!R$3))","v":9.4194515744421885},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!S$3))","v":9.4661996680632523},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!T$3))","v":9.5131797692741369},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!U$3))","v":9.56039302951263},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!V$3))","v":9.6078406059310382},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!W$3))","v":9.655523661424521},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!X$3))","v":9.7034433646596234},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":9.7516008901028872},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":9.7999974180496636},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":9.84863413465302},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":9.8975122319528221},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":9.9466329079049522},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":9.9959973664106627},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":10.045606817346085},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":10.095462476591884},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":10.145565566063057},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":10.195917313738882},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":10.246518953693013},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":10.297371726123728},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":10.348476877384325},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":10.399835660013665},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":10.451449332766877},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":10.503319160646207},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":10.555446414932016},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":10.607832373213945},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":10.660478319422223},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":10.71338554385914},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":10.766555343230664},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":10.819989020678232},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":10.873687885810677},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":10.927653254736331},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":10.981886450095288},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":11.036388801091801},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":11.091161643526894},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":11.146206319831062},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":11.201524179097198},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":11.257116577113644},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":11.312984876397437},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":11.369130446227686},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":11.425554662679144},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":11.482258908655922},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":11.539244573925394},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":11.596513055152251},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":11.654065755932736},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":11.711904086829048},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":11.770029465403908},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":11.828443316255301},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":11.887147071051396},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":11.946142168565636},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":12.005430054711994},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":12.065012182580414},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":12.124890012472431},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":12.185065011936953},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":12.245538655806238},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":12.306312426232028},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":12.367387812721887},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":12.4287663121757},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":12.490449428922368},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":12.552438674756676},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":12.614735568976332},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":12.677341638419223},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":12.740258417500826},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":12.803487448251818},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":12.867030280355864},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":12.930888471187615},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":12.995063585850849},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":13.059557197216861},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":13.124370885962993},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":13.189506240611376},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":13.254964857567874},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":13.320748341161206},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":13.38685830368226},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":13.45329636542361},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":13.52006415471924},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":13.587163307984438},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":13.654595469755913},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":13.72236229273209},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":13.790465437813634},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":13.858906574144134},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":13.927687379151036},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":13.996809538586739},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":14.066274746569913},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":14.136084705627027},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":14.206241126734071},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":14.276745729358487},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":14.347600241501322},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":14.418806399739577},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":14.490365949268757},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":14.562280643945662},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":14.634552246331356},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":14.707182527734377},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":14.780173268254142},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":14.853526256824585},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":14.927243291257991},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":15.001326178289069},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":15.075776733619229},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":15.150596781961081},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":15.225788157083159},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":15.30135270185486},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":15.377292268291626},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":15.453608717600311},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":15.530303920224828},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":15.607379755891964},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":15.684838113657463},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":15.762680891952325},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":15.840909998629332},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":15.919527351009808},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":15.998534875930618},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":16.077934509791376},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":16.157728198601923},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":16.237917898030013},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":16.318505573449237},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":16.399493199987216},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":16.480882762573977},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":16.562676255990624},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":16.644875684918233},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":16.727483063986966},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":16.810500417825462},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":16.893929781110444},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":16.977773198616607},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":17.062032725266718},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":17.146710426181983},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":17.231808376732666},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":17.317328662588956},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":17.403273379772067},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":17.489644634705634},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":17.576444544267332},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":17.663675235840746},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":17.751338847367521},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":17.839437527399763},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":17.92797343515269},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":18.01694874055757},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":18.106365624314883},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":18.196226277947769},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":18.286532903855758},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":18.377287715368738},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":18.468492936801194},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":12.363221628202236},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F100,SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!112:112,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Nominal Fixed O&M Expense",null,null,null,false,null,{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!R$3))","v":2354.862893610547},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!S$3))","v":2366.5499170158132},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!T$3))","v":2378.2949423185341},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!U$3))","v":2390.0982573781575},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!V$3))","v":2401.9601514827596},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!W$3))","v":2413.8809153561306},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!X$3))","v":2425.8608411649061},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":2437.9002225257218},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":2449.9993545124157},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":2462.1585336632552},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":2474.3780579882055},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":2486.6582269762384},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":2498.9993416026655},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":2511.4017043365211},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":2523.8656191479713},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":2536.3913915157646},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":2548.9793284347206},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":2561.6297384232535},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":2574.3429315309318},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":2587.1192193460811},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":2599.9589150034162},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":2612.8623331917197},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":2625.829790161552},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":2638.8616037330044},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":2651.9580933034858},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":2665.1195798555559},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":2678.3463859647845},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":2691.6388358076661},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":2704.9972551695582},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":2718.4219714526689},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":2731.9133136840828},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":2745.4716125238219},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":2759.0972002729504},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":2772.7904108817233},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":2786.5515799577652},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":2800.381044774299},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":2814.279144278411},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":2828.2462190993592},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":2842.2826115569219},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":2856.388665669786},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":2870.5647271639805},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":2884.8111434813486},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":2899.1282637880627},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":2913.5164389831843},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":2927.9760217072621},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":2942.507366350977},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":2957.1108290638253},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":2971.7867677628492},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":2986.5355421414088},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":3001.3575136779982},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":3016.2530456451041},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":3031.2225031181074},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":3046.2662529842382},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":3061.3846639515596},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":3076.5781065580068},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":3091.8469531804712},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":3107.1915780439249},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":3122.6123572305924},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":3138.1096686891688},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":3153.6838922440829},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":3169.3354096048056},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":3185.0646043752067},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":3200.8718620629543},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":3216.7575700889665},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":3232.7221177969031},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":3248.7658964627126},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":3264.8892993042155},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":3281.0927214907479},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":3297.3765601528439},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":3313.7412143919687},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":3330.1870852903021},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":3346.7145759205641},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":3363.3240913559025},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":3380.0160386798098},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":3396.7908269961099},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":3413.648867438978},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":3430.5905731830226},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":3447.6163594534082},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":3464.7266435360339},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":3481.9218447877593},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":3499.2023846466845},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":3516.5686866424785},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":3534.0211764067562},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":3551.560281683518},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":3569.1864323396212},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":3586.9000603753311},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":3604.7015999348941},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":3622.5914873171896},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":3640.5701609864154},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":3658.6380615828393},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":3676.795631933594},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":3695.0433170635351},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":3713.3815642061459},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":3731.8108228144979},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":3750.3315445722674},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":3768.944183404808},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":3787.6491954902704},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":3806.4470392707894},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":3825.3381754637148},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":3844.3230670729067},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":3863.4021794000782},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":3882.5759800562068},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":3901.8449389729913},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":3921.2095284143656},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":3940.6702229880816},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":3960.2274996573333},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":3979.8818377524522},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":3999.6337189826545},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":4019.4836274478439},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":4039.4320496504815},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":4059.4794745075028},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":4079.6263933623095},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":4099.8732999968042},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":4120.220690643494},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":4140.6690639976568},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":4161.218921229558},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":4181.8707659967422},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":4202.6251044563651},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":4223.4824452776111},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":4244.4432996541518},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":4265.5081813166789},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":4286.677606545496},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":4307.952094183167},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":4329.3321656472381},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":4350.8183449430162},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":4372.4111586764084},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":4394.1111360668328},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":4415.9188089601867},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F101,SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!113:113,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
[null,"Net Generation",null,null,null,false,null,{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!R$3))","v":316893.5817578861},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!S$3))","v":309909.49982416851},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!T$3))","v":313256.82053766277},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!U$3))","v":316602.41054530389},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!V$3))","v":316504.94388161314},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!W$3))","v":312968.64306246734},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!X$3))","v":312872.64278061746},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":316214.12976102706},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":316116.78263032576},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":309149.82073016273},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":312488.93617867341},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":315826.32516379876},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":315729.09741949191},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":308770.67979233665},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":312105.70015400666},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":315438.9961696238},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":299031.10037226346},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":292440.69328940479},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":295599.33408832067},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":298756.34173684951},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":298664.36901991605},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":295327.40044096758},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":295236.81144967792},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":298389.94734813517},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":298298.08742642205},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":291723.83536457649},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":294874.73340832745},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":298024.00230502221},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":297932.25504019746},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":291366.06563252513},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":294513.09941901569},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":297658.50605643389},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":297566.87131033535},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":291008.73466880753},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":294151.90893715783},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":297293.45805196918},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":270183.57789691276},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":267164.82439461676},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":267082.87401712441},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":241004.16452817491},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":273101.51470777165},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":267082.57502347493},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":269967.3237520447},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":272850.58094396873},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":272766.58336553938},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":266755.02530103864},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":269636.23617752176},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":272515.95734657778},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":272432.06278266932},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":266427.87728515564},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":269305.55464836938},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":272181.74413113121},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":272097.95245540672},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":269057.80970011419},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":268975.27866661391},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":271847.94079433708},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":271764.25188061467},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":265774.78440304415},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":268645.40773489268},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":271514.54683352081},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":271430.96055577329},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":265448.83855332283},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":268315.94135645294},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":271181.5617466243},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":271098.07797897904},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":265123.29244316748},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":267986.87903515098},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":270848.985032205},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":270765.60364894371},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":267740.34718932142},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":267658.22027545155},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":270516.81618943549},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":270433.5370649941},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":264473.39748119528},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":267329.96458242735},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":270185.05471810244},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":280905.9528361538},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":274715.0095567294},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":277682.1959202282},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":280647.84812335041},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":280561.45014115731},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":274378.09942651412},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":277341.64683651808},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":250352.83640070684},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":284014.85059517482},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":280841.56067277491},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":280755.41508094844},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":283753.8893349928},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":283666.53515201254},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":277414.75083891436},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":280411.09700525901},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":283405.89393438026},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":283318.64688245638},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":277074.52974950394},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":280067.20120080956},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":283058.3253148743},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":282971.18526262126},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":276734.72590679477},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":279723.72714972711},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":282711.18295307085},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":282624.14976926456},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":279466.39810800378},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":279380.67433477391},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":282364.46632620826},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":282277.53987978533},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":276056.36791526474},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":279038.04223934654},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":282018.17491216556},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":281931.35507222341},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":275717.81274490408},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":278695.83034747513},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":281672.3081894624},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":281585.594825259},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":275379.67277816386},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":278354.03814382252},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":281326.86563725793},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":281240.25861821143},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":278097.96913378441},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":278012.66511368367},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":280981.84673534991},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":280895.3459310389},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":274704.63641934807},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":277671.71074298478},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":280637.25096417416},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":280550.85624433705},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":274367.73901073495},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":248592.50177481459},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":283988.72516233852},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F103,SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!115:115,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Variable O&M Cost",null,null,null,false,null,{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!H$3))","v":12},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!I$3))","v":12},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!J$3))","v":12},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!K$3))","v":12},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!L$3))","v":12},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!M$3))","v":12},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!N$3))","v":12},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!O$3))","v":12.039681612799045},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!P$3))","v":12.099433728806527},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":12.159482390477109},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!R$3))","v":12.219829069546623},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!S$3))","v":12.28047524505503},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!T$3))","v":12.341422403382662},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!U$3))","v":12.402672038286656},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!V$3))","v":12.464225650937561},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!W$3))","v":12.526084749956137},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!X$3))","v":12.588250851450322},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":12.650725479052394},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":12.713510163956318},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":12.776606444955268},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":12.840015868479338},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":12.903739988633452},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":12.967780367235456},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":13.032138573854381},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":13.096816185848931},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":13.161814788406126},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":13.227135974580172},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":13.292781345331475},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":13.358752509565917},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":13.425051084174257},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":13.491678694071782},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":13.558636972238112},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":13.625927559757244},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":13.693552105857751},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":13.761512267953224},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":13.829809711682884},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":13.898446110952396},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":13.967423147974916},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":14.036742513312301},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":14.106405905916553},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":14.176415033171455},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":14.246771610934427},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":14.317477363578554},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":14.38853402403489},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":14.45994333383489},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":14.531707043153121},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":14.603826910850133},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":14.676304704515594},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":14.749142200511592},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":14.822341184016185},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":14.895903449067143},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":14.969830798605916},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":15.044125044521838},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":15.118788007696523},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":15.193821518048495},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":15.269227414578042},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":15.345007545412281},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":15.421163767850459},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":15.497697948409471},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":15.574611962869611},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":15.651907696320537},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":15.729587043207479},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":15.807651907377672},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":15.886104202127012},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":15.964945850246954},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":16.044178784071633},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":16.123804945525233},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":16.203826286169559},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":16.284244767251902},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":16.365062359753075},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":16.446281044435747},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":16.527902811892965},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":16.609929662596951},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":16.692363606948149},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":16.775206665324472},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":16.85846086813083},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":16.9421282558489},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":17.026210879087124},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":17.110710798630972},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":17.195630085493455},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":17.280970820965887},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":17.366735096668876},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":17.452925014603601},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":17.539542687203337},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":17.626590237385216},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":17.714069798602264},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":17.801983514895682},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":17.890333540947417},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":17.979122042132932},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":18.068351194574319},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":18.158023185193606},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":18.248140211766373},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":18.338704482975601},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":18.429718218465819},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":18.521183648897498},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":18.613103016001716},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":18.705478572635126},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":18.798312582835145},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":18.891607321875451},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":18.985365076321756},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":19.07958814408784},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":19.174278834491858},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":19.269439468312974},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":19.365072377848204},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":19.461179906969605},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":19.557764411181701},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":19.654828257679242},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":19.752373825405176},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":19.850403505109007},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":19.948919699405351},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":20.047924822832837},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":20.14742130191329},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":20.247411575211196},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":20.347898093393464},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":20.4488833192895},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":20.550369727951566},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":20.652359806715427},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":20.754856055261342},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":20.857860985675298},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":20.961377122510605},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":21.065407002849746},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":21.16995317636658},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":21.275018205388818},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":21.380604664960831},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":21.486715142906757},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":21.593352239893925},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":21.700518569496605},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":21.808216758260055},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":21.916449445764897},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":22.025219284691815},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":22.13452894088655},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":22.244381093425275},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":22.354778434680217},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":22.465723670385671},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":22.5772195197043},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":22.6892687152938},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":22.801874003373836},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":22.915038143793399},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":23.028763910098405},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":23.143054089599691},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":23.257911483441326},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":23.373338906669279},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":23.489339188300384},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":23.6059151713917},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":23.723069713110171},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":23.840805684802682},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":23.95912597206641},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":16.038774004154252},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F104,SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!116:116,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Total Variable Cost",null,null,null,false,null,{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!R$3))","v":1290.7950000441051},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!S$3))","v":1268.6118711706463},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!T$3))","v":1288.6780914225983},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!U$3))","v":1308.8816572518563},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!V$3))","v":1314.9962101505669},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!W$3))","v":1306.7571248504701},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!X$3))","v":1312.8396114540878},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":1333.4219754205533},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":1339.6511705199259},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":1316.6284174413133},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":1337.454137596349},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":1358.4224018140731},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":1364.7683885491349},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":1341.3139801848524},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":1362.530163294171},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":1383.8915630352606},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":1318.4415381509036},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":1295.7832860257224},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":1316.2792891036347},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":1336.9155794573699},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":1343.1610952275778},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":1334.7455433423868},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":1340.95830601437},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":1361.9815076891527},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":1368.3441210925039},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":1344.8282615017883},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":1366.1000316228126},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":1387.5173988473725},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":1393.999305355977},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":1370.0425451894387},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":1391.7131412882654},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":1413.5320643013983},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":1420.1355005504336},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":1395.7295733308458},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":1417.806473024978},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":1440.0344806256089},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":1315.2379319864456},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":1306.9973321824971},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":1313.0809368652526},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":1190.4886215186718},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":1356.0311241230859},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":1332.7268711767888},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":1353.807228014417},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":1375.0318718051094},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":1381.4554511034996},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":1357.714265009872},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":1379.1898590036164},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":1400.8124451970887},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":1407.3564606547684},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":1383.1701493221922},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":1405.0483908024746},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":1427.0763804500161},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":1433.7430901333673},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":1424.7599983747375},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":1431.3917461101678},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":1453.8327401508664},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":1460.6244444629233},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":1435.5226891213406},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":1458.2290149182152},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":1481.0907568017224},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":1488.0097992759445},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":1462.4374092828161},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":1485.5694576470519},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":1508.859836005525},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":1515.9086041144515},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":1489.8567555061854},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":1513.4225083414151},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":1537.149559711554},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":1544.3304856906225},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":1534.6545105775933},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":1541.7977779256389},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":1565.9696895217589},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":1573.2852512085676},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":1546.2473486128197},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":1570.7050575199814},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":1595.3301700590805},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":1666.8942074183221},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":1638.2475756756214},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":1664.1604946918987},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":1690.250777694881},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":1698.1469291422177},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":1668.9631996003905},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":1695.3619618354312},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":1537.6426060401334},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":1753.4302201847493},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":1742.4441344148022},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":1750.5545880741565},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":1777.9993355974286},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":1786.3054119574631},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":1755.6066231029549},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":1783.3758644095665},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":1811.3351755166041},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":1819.7969831113764},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":1788.5226204135729},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":1816.8125092616874},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":1845.2960315428547},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":1853.9164901887034},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":1822.0557621714111},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":1850.8760602199632},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":1879.8936221490026},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":1888.6757064061183},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":1876.8422424545233},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":1885.5782711929469},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":1915.1398855183761},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":1924.0866257171956},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":1891.0199795181288},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":1920.9311164640858},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":1951.0469836641782},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":1960.1614669510266},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":1926.474851777682},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":1956.9467948235451},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":1987.6273066260906},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":1996.9126780284257},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":1962.5944700370451},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":1993.6377337775025},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":2024.8934767455555},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":2034.3529402571849},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":2021.6067381952314},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":2031.016593836358},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":2062.8583530212218},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":2072.4951727078687},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":2036.8780317178362},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":2069.0962728833524},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":2101.5350355460459},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":2111.3525366716412},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":2075.0676072934739},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":1889.4733747047721},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":2169.1649937769603},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F105,SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!117:117,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
[null,null,"Total Operating Expense",null,null,false,null,{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!R$3))","v":10865.605102659287},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!S$3))","v":10905.337142896838},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!T$3))","v":11017.370494502578},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!U$3))","v":11129.589311230404},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!V$3))","v":11147.000053716936},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!W$3))","v":11069.362894673714},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!X$3))","v":11086.867856169403},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":11199.677201616789},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":11217.43999581672},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":11044.551538200623},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":11157.770218507087},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":11271.181923497395},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":11289.303663551322},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":11116.275891405658},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":11230.10510111469},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":11344.13122405361},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":10906.741028390526},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":10743.182114976566},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":10852.371720336956},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":10961.755075212528},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":10980.304493418316},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":10907.77320802043},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":10926.425451636296},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":11036.428194607268},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":11055.351666915121},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":10891.539381025097},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":11001.972269615184},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":11112.606772418298},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":11131.911630129269},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":10967.968231410814},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":11079.041444181952},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":11190.320316772211},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":11210.014035068003},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":11045.936507513143},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":11157.662819794819},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":11269.598914939734},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":10519.197300124233},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":10454.991296938046},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":10474.631898095535},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":9737.7716118717253},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":10632.991216393881},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":10484.188511123271},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":10588.734788149955},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":10693.487640631914},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":10713.883184087023},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":10564.970871573743},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":10670.177748918954},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":10775.595330723525},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":10796.400649932339},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":10647.376223788189},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":10753.256844995414},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":10859.352378808113},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":10880.575515625214},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":10816.659214304358},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":10838.004191927692},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":10944.791155425297},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":10966.440309718604},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":10817.183978072188},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":10924.452536417053},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":11031.944667192485},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":11054.02819995055},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":10904.65199538558},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":11012.635268731468},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":11120.846569313886},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":11143.373005814348},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":10993.874259831398},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":11102.586435363752},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":11211.531178335703},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":11234.509211376113},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":11171.231243903989},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":11194.340751938867},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":11304.033485152369},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":11327.471978344598},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":11177.719975108803},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":11287.933616375303},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":11398.389168268797},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":11741.965422846872},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":11585.406274065932},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":11700.148101456307},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":11815.14311782505},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":11839.81406885976},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":11683.102311233786},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":11798.650428614787},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":11005.822445691736},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":11985.165270551963},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":11918.973899869925},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":11944.386024718126},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":12061.625187578542},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":12087.402822104164},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":11929.483600474116},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":12047.302238910015},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":12165.391947790231},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":12191.685040879136},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":12033.595682842981},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":12152.276308769233},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":12271.233373833173},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":12298.052036724486},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":12139.788964592895},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":12259.348609314011},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":12379.190164726069},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":12406.544707232179},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":12341.054582999794},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":12368.560308634007},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":12489.303818812823},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":12517.204753222351},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":12358.583287797581},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":12479.953383481123},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":12601.616649474203},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":12630.074694531762},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":12471.268431622191},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":12593.570635167085},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":12716.17180114857},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":12745.197886112834},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":12586.203011428215},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":12709.455705773795},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":12833.013265667807},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":12862.618534449353},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":12797.884554627033},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":12827.653094682622},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":12952.185898914575},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":12982.38171429519},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":12822.99792633666},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":12948.208175428925},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":13073.735437807296},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":13104.533385742241},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":12944.949170451931},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":12135.496727890579},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":13247.488386894958},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F107,SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!119:119,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
[null,null,"EBITDA",null,null,false,null,{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!R$3))","v":1498.6360369898189},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!S$3))","v":1405.8490099191195},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!T$3))","v":1353.6012451128545},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!U$3))","v":1301.0778883788066},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!V$3))","v":1278.5915525759783},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!W$3))","v":1368.4671613313662},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!X$3))","v":1345.8728819420853},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":1293.3532395307884},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":1270.4297261681504},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":1389.9051175883842},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":1337.6722140561865},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":1285.153107332937},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":5750.8294943572746},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":5849.7626373731582},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":5919.1829641434633},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":5988.3116299520352},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":5559.2888845597481},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":5651.1730588109749},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":5719.0582597689918},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":5786.6581560756604},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":5762.9527065024668},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":5948.3921394235249},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":5924.5694205535619},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":5994.5356882060432},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":5970.3692007668869},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":6061.194317174798},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":6133.8672600953032},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":6206.2439153724599},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":6181.6074160211419},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":5963.9746562433356},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":6035.7827142293108},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":6107.2905550732166},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":6082.2717338554503},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":5865.2410674182593},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":5936.1717405412364},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":6006.798189443004},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":5243.1885422705654},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":5131.2818526104693},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":5106.8603040689104},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":4322.3006563491999},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":5299.6257193726778},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":5097.2862478889874},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":5161.0348867562061},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":5224.4899346052789},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":5199.1940110036958},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":4997.3947870712791},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":5060.2764289541337},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":5122.8604575305289},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":5097.1607679950739},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":4895.9037698654247},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":4957.9055243450257},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":5019.6055639569522},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":4993.4940592626072},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":4880.049828541185},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":4853.8900283289722},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":4914.6928539831124},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":4888.1613269005629},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":4687.9948767968517},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":4748.1971651888016},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":4808.0892916657913},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":4781.1293738541226},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":4581.511328313778},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":4640.7935156762051},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":4699.7611925109468},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":4672.3643513491625},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":4473.2968533209605},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":4531.6450043535824},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":4589.6742107184491},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":4561.831746074653},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":4448.6176411568013},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":4420.7168866866741},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":4477.7933261758144},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":4449.4963671127935},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":4251.5365644511439},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":4307.9737358831517},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":4364.082831195924},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":4618.9486610709773},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":4414.9263053647137},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":4473.0034612462678},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":4530.7380734531253},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":4501.0350113171262},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":4297.607481143752},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":4354.6664020584967},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":3575.574657723198},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":4556.8215482704936},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":4438.1897663651234},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":4407.760230485399},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":4465.1623636101685},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":4434.2969256108872},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":4228.0910548921656},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":4284.7897654062745},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":4341.1271726531177},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":4309.7525157661157},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":4104.1633439928937},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":4159.7860391670101},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":4215.0421730419066},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":4183.1481783757226},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":3978.1787355736164},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":4032.7086465867019},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":4086.8666352730161},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":4054.4429853723209},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":3936.0149579720442},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":3903.5163894500165},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":3956.559030555125},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":3923.595205497727},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":3719.8745454347963},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":3772.1672609163143},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":3824.0770150973849},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":3790.562288514453},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":3587.4708018474848},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":3638.618429622039},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":3689.3774140886426},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":3655.3008491066503},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":3452.8418051438503},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":3502.8262234703061},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":3552.41620536148},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":3517.7666504643248},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":3399.4830482010975},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":3364.7461131015825},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":3413.1485027348981},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":3377.914587544602},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":3176.7304864404732},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":3224.3326950391065},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":3271.5285390293011},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":3235.6986700037269},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":3035.1571962212893},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":2343.3725248954015},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":3292.9767982357816},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F109,SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!121:121,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
[null,null,"Pre-tax CF",null,null,false,null,{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!H$3))","v":-22478.207871919862},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!I$3))","v":-37357.437034587543},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!J$3))","v":-56229.926697956354},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!K$3))","v":-59612.23659728263},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!L$3))","v":-44513.372466271481},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!M$3))","v":-23409.08566426445},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!N$3))","v":-8667.8983590240023},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!O$3))","v":-2259.0506646151271},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!P$3))","v":-414.21666139021016},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":-58.567982688332627},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!R$3))","v":1498.6360369898189},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!S$3))","v":1405.8490099191195},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!T$3))","v":1353.6012451128545},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!U$3))","v":1301.0778883788066},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!V$3))","v":1278.5915525759783},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!W$3))","v":1368.4671613313662},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!X$3))","v":1345.8728819420853},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":1293.3532395307884},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":1270.4297261681504},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":1389.9051175883842},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":1337.6722140561865},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":1285.153107332937},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":5750.8294943572746},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":5849.7626373731582},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":5919.1829641434633},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":5988.3116299520352},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":5559.2888845597481},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":5651.1730588109749},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":5719.0582597689918},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":5786.6581560756604},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":5762.9527065024668},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":5948.3921394235249},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":5924.5694205535619},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":5994.5356882060432},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":5970.3692007668869},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":6061.194317174798},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":6133.8672600953032},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":6206.2439153724599},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":6181.6074160211419},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":5963.9746562433356},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":6035.7827142293108},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":6107.2905550732166},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":6082.2717338554503},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":5865.2410674182593},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":5936.1717405412364},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":6006.798189443004},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":5243.1885422705654},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":5131.2818526104693},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":5106.8603040689104},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":4322.3006563491999},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":5299.6257193726778},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":5097.2862478889874},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":5161.0348867562061},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":5224.4899346052789},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":5199.1940110036958},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":4997.3947870712791},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":5060.2764289541337},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":5122.8604575305289},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":5097.1607679950739},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":4895.9037698654247},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":4957.9055243450257},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":5019.6055639569522},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":4993.4940592626072},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":4880.049828541185},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":4853.8900283289722},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":4914.6928539831124},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":4888.1613269005629},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":4687.9948767968517},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":4748.1971651888016},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":4808.0892916657913},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":4781.1293738541226},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":4581.511328313778},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":4640.7935156762051},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":4699.7611925109468},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":4672.3643513491625},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":4473.2968533209605},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":4531.6450043535824},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":4589.6742107184491},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":4561.831746074653},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":4448.6176411568013},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":4420.7168866866741},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":4477.7933261758144},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":4449.4963671127935},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":4251.5365644511439},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":4307.9737358831517},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":4364.082831195924},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":4618.9486610709773},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":4414.9263053647137},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":4473.0034612462678},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":4530.7380734531253},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":4501.0350113171262},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":4297.607481143752},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":4354.6664020584967},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":3575.574657723198},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":4556.8215482704936},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":4438.1897663651234},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":4407.760230485399},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":4465.1623636101685},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":4434.2969256108872},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":4228.0910548921656},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":4284.7897654062745},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":4341.1271726531177},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":4309.7525157661157},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":4104.1633439928937},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":4159.7860391670101},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":4215.0421730419066},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":4183.1481783757226},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":3978.1787355736164},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":4032.7086465867019},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":4086.8666352730161},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":4054.4429853723209},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":3936.0149579720442},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":3903.5163894500165},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":3956.559030555125},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":3923.595205497727},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":3719.8745454347963},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":3772.1672609163143},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":3824.0770150973849},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":3790.562288514453},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":3587.4708018474848},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":3638.618429622039},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":3689.3774140886426},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":3655.3008491066503},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":3452.8418051438503},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":3502.8262234703061},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":3552.41620536148},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":3517.7666504643248},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":3399.4830482010975},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":3364.7461131015825},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":3413.1485027348981},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":3377.914587544602},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":3176.7304864404732},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":3224.3326950391065},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":3271.5285390293011},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":3235.6986700037269},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":3035.1571962212893},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":2343.3725248954015},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":3292.9767982357816},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F111,SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!123:123,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"IRR ",null,null,false,null,{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F112,SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!124:124,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"XIRR",null,null,false,null,{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F113,SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!125:125,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
["Operating Taxes",null,null,null,null,false,null,{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F115,SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!127:127,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Plant Balance",null,null,null,false,null,{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F116,SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!128:128,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Beginning Plant Balance",null,null,true,null,{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!H$3))","v":14772.142952833503},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!I$3))","v":44926.009572654701},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!J$3))","v":95939.669031316298},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!K$3))","v":156723.94695198414},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!L$3))","v":207737.60641064576},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!M$3))","v":237891.47303046696},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!N$3))","v":250442.38400176831},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!O$3))","v":254119.82861826895},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!P$3))","v":254878.01305228428},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":254987.95065656785},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!R$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!S$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!T$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!U$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!V$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!W$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!X$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":255000.00000000003},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F117,SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!129:129,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Add CAPEX",null,null,false,null,{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!H$3))","v":22478.207871919862},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!I$3))","v":37357.437034587543},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!J$3))","v":56229.926697956354},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!K$3))","v":59612.23659728263},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!L$3))","v":44513.372466271481},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!M$3))","v":23409.08566426445},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!N$3))","v":8667.8983590240023},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!O$3))","v":2259.0506646151271},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!P$3))","v":414.21666139021016},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":58.567982688332627},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F118,SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!130:130,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Closing Balance",null,null,true,null,{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!H$3))","v":22478.207871919862},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!I$3))","v":59835.644906507398},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!J$3))","v":116065.57160446374},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!K$3))","v":175677.80820174637},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!L$3))","v":220191.18066801789},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!M$3))","v":243600.26633228234},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!N$3))","v":252268.16469130636},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!O$3))","v":254527.21535592148},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!P$3))","v":254941.43201731169},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!R$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!S$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!T$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!U$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!V$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!W$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!X$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":255000.00000000003},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F119,SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!131:131,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
[null,null,"Tax Depreciation Rate",null,null,false,null,{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!R$3))","v":2.5000000000000001E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!S$3))","v":2.5000000000000001E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!T$3))","v":2.5000000000000001E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!U$3))","v":2.5000000000000001E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!V$3))","v":2.2500000000000003E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!W$3))","v":2.2500000000000003E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!X$3))","v":2.2500000000000003E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":2.2500000000000003E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":2.0250000000000004E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":2.0250000000000004E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":2.0250000000000004E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":2.0250000000000004E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":1.8225000000000002E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":1.8225000000000002E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":1.8225000000000002E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":1.8225000000000002E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":1.6402500000000004E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":1.6402500000000004E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":1.6402500000000004E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":1.6402500000000004E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":1.4762250000000001E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":1.4762250000000001E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":1.4762250000000001E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":1.4762250000000001E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":1.4762250000000001E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":1.4762250000000001E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":1.4762250000000001E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":1.4762250000000001E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":1.4762250000000001E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":1.4762250000000001E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":1.4762250000000001E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":1.4762250000000001E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":1.4762250000000001E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":1.4762250000000001E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":1.4762250000000001E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":1.4762250000000001E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":1.4762250000000001E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":1.4762250000000001E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":1.4762250000000001E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":1.4762250000000001E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":1.4762250000000001E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":1.4762250000000001E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":1.4762250000000001E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":1.4762250000000001E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":1.4762250000000001E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":1.4762250000000001E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":1.4762250000000001E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":1.4762250000000001E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":1.4762250000000001E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":1.4762250000000001E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":1.4762250000000001E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":1.4762250000000001E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":1.4762250000000001E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":1.4762250000000001E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":1.4762250000000001E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":1.4762250000000001E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":1.4762250000000001E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":1.4762250000000001E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":1.4762250000000001E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":1.4762250000000001E-2},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F121,SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!133:133,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Depreciation Expense",null,null,false,null,{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!R$3))","v":6375},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!S$3))","v":6375},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!T$3))","v":6375},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!U$3))","v":6375},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!V$3))","v":5737.5000000000018},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!W$3))","v":5737.5000000000018},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!X$3))","v":5737.5000000000018},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":5737.5000000000018},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":5163.7500000000018},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":5163.7500000000018},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":5163.7500000000018},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":5163.7500000000018},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":4647.3750000000009},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":4647.3750000000009},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":4647.3750000000009},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":4647.3750000000009},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":4182.6375000000007},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":4182.6375000000007},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":4182.6375000000007},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":4182.6375000000007},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":3764.3737500000007},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":3764.3737500000007},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":3764.3737500000007},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":3764.3737500000007},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":3764.3737500000007},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":3764.3737500000007},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":3764.3737500000007},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":3764.3737500000007},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":3764.3737500000007},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":3764.3737500000007},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":3764.3737500000007},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":3764.3737500000007},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":3764.3737500000007},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":3764.3737500000007},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":3764.3737500000007},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":3764.3737500000007},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":3764.3737500000007},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":3764.3737500000007},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":3764.3737500000007},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":3764.3737500000007},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":3764.3737500000007},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":3764.3737500000007},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":3764.3737500000007},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":3764.3737500000007},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":3764.3737500000007},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":3764.3737500000007},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":3764.3737500000007},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":3764.3737500000007},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":3764.3737500000007},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":3764.3737500000007},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":3764.3737500000007},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":3764.3737500000007},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":3764.3737500000007},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":3764.3737500000007},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":3764.3737500000007},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":3764.3737500000007},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":3764.3737500000007},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":3764.3737500000007},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":3764.3737500000007},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":3764.3737500000007},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F122,SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!134:134,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
[null,null,"Accumulated Depreciation",null,null,true,null,{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!R$3))","v":6375},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!S$3))","v":12750},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!T$3))","v":19125},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!U$3))","v":25500},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!V$3))","v":31237.5},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!W$3))","v":36975},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!X$3))","v":42712.5},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":48450},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":53613.75},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":58777.5},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":63941.25},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":69105},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":73752.375},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":78399.75},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":83047.125},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":87694.5},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":91877.137499999983},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":96059.774999999965},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":100242.41249999995},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":104425.04999999993},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":108189.42374999991},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":111953.7974999999},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":115718.17124999988},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":119482.54499999987},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":123246.91874999985},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":127011.29249999984},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":130775.66624999982},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":134540.03999999983},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":138304.41374999986},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":142068.78749999989},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":145833.16124999992},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":149597.53499999995},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":153361.90874999997},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":157126.2825},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":160890.65625000003},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":164655.03000000006},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":168419.40375000008},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":172183.77750000011},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":175948.15125000014},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":179712.52500000017},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":183476.8987500002},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":187241.27250000022},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":191005.64625000025},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":194770.02000000028},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":198534.39375000031},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":202298.76750000034},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":206063.14125000036},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":209827.51500000039},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":213591.88875000042},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":217356.26250000045},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":221120.63625000048},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":224885.0100000005},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":228649.38375000053},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":232413.75750000056},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":236178.13125000059},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":239942.50500000062},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":243706.87875000064},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":247471.25250000067},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":251235.6262500007},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":255000.00000000073},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F124,SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!136:136,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
[null,null,"EBIT",null,null,false,null,{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!R$3))","v":-4876.3639630101807},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!S$3))","v":-4969.1509900808805},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!T$3))","v":-5021.3987548871455},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!U$3))","v":-5073.9221116211938},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!V$3))","v":-4458.9084474240226},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!W$3))","v":-4369.0328386686351},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!X$3))","v":-4391.6271180579161},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":-4444.1467604692134},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":-3893.3202738318514},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":-3773.8448824116176},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":-3826.0777859438158},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":-3878.5968926670648},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":1103.4544943572735},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":1202.3876373731575},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":1271.8079641434622},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":1340.9366299520341},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":1376.6513845597472},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":1468.5355588109744},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":1536.4207597689904},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":1604.0206560756594},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":1998.5789565024661},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":2184.0183894235242},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":2160.1956705535613},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":2230.1619382060426},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":2205.9954507668858},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":2296.8205671747974},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":2369.4935100953021},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":2441.8701653724593},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":2417.2336660211413},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":2199.600906243335},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":2271.4089642293102},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":2342.9168050732155},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":2317.8979838554492},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":2100.8673174182582},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":2171.7979905412353},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":2242.4244394430034},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":1478.8147922705648},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":1366.9081026104682},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":1342.4865540689102},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":557.92690634919927},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":1535.2519693726776},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":1332.9124978889872},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":1396.661136756205},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":1460.1161846052782},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":1434.8202610036951},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":1233.0210370712784},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":1295.9026789541331},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":1358.4867075305283},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":1332.7870179950733},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":1131.5300198654236},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":1193.531774345025},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":1255.2318139569516},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":1229.1203092626065},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":1115.6760785411843},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":1089.5162783289716},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":1150.3191039831117},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":1123.7875769005627},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":923.62112679685106},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":983.82341518880048},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":1043.7155416657906},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":4781.1293738541226},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":4581.511328313778},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":4640.7935156762051},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":4699.7611925109468},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":4672.3643513491625},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":4473.2968533209605},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":4531.6450043535824},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":4589.6742107184491},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":4561.831746074653},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":4448.6176411568013},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":4420.7168866866741},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":4477.7933261758144},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":4449.4963671127935},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":4251.5365644511439},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":4307.9737358831517},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":4364.082831195924},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":4618.9486610709773},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":4414.9263053647137},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":4473.0034612462678},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":4530.7380734531253},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":4501.0350113171262},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":4297.607481143752},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":4354.6664020584967},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":3575.574657723198},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":4556.8215482704936},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":4438.1897663651234},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":4407.760230485399},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":4465.1623636101685},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":4434.2969256108872},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":4228.0910548921656},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":4284.7897654062745},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":4341.1271726531177},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":4309.7525157661157},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":4104.1633439928937},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":4159.7860391670101},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":4215.0421730419066},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":4183.1481783757226},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":3978.1787355736164},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":4032.7086465867019},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":4086.8666352730161},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":4054.4429853723209},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":3936.0149579720442},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":3903.5163894500165},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":3956.559030555125},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":3923.595205497727},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":3719.8745454347963},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":3772.1672609163143},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":3824.0770150973849},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":3790.562288514453},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":3587.4708018474848},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":3638.618429622039},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":3689.3774140886426},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":3655.3008491066503},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":3452.8418051438503},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":3502.8262234703061},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":3552.41620536148},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":3517.7666504643248},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":3399.4830482010975},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":3364.7461131015825},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":3413.1485027348981},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":3377.914587544602},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":3176.7304864404732},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":3224.3326950391065},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":3271.5285390293011},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":3235.6986700037269},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":3035.1571962212893},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":2343.3725248954015},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":3292.9767982357816},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F126,SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!138:138,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Taxes on EBIT",null,null,false,null,{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!R$3))","v":-1960.298313130093},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!S$3))","v":-1997.5986980125142},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!T$3))","v":-2018.6022994646328},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!U$3))","v":-2039.7166888717197},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!V$3))","v":-1792.4811958644573},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!W$3))","v":-1756.3512011447913},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!X$3))","v":-1765.4341014592824},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":-1786.5469977086236},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":-1565.1147500804045},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":-1517.0856427294705},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":-1538.083269949414},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":-1559.1959508521602},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":443.58870673162397},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":483.35983022400933},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":511.26680158567183},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":539.05652524071775},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":553.41385659301841},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":590.35129464201168},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":617.64114542713412},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":644.81630374241513},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":803.42874051399144},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":877.97539254825688},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":868.39865956253175},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":896.52509915882911},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":886.81017120828812},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":923.32186800426848},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":952.53639105831144},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":981.63180647972877},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":971.72793374049888},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":884.23956430982071},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":913.10640362018273},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":941.85255563943269},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":931.79498950989068},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":844.54866160213976},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":873.06279219757675},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":901.45462465608739},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":594.48354649276712},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":549.49705724940827},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":539.67959473570193},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":224.28661635237813},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":617.17129168781651},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":535.83082415137289},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":561.45777697599442},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":586.96670621132193},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":576.79774492348554},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":495.67445690265401},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":520.95287693956152},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":546.11165642727235},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":535.7803812340195},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":454.87506798590027},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":479.79977328670009},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":504.6031892106945},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":494.10636432356785},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":448.50178357355617},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":437.98554388824664},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":462.42827980121092},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":451.76260591402627},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":371.29569297233417},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":395.4970129058978},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":419.57364774964788},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":1922.0140082893572},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":1841.7675539821389},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":1865.5989933018348},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":1889.3039993894008},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":1878.2904692423631},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":1798.2653350350265},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":1821.7212917501402},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":1845.0490327088166},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":1833.8563619220108},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":1788.3442917450343},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":1777.1281884480431},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":1800.0729171226772},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":1788.6975395793429},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":1709.1176989093601},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":1731.8054418250267},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":1754.3612981407614},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":1856.8173617505331},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":1774.8003747566149},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":1798.1473914209996},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":1821.3567055281565},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":1809.4160745494851},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":1727.6382074197882},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":1750.5758936275158},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":1437.3810124047259},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":1831.8422624047384},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":1784.15228607878},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":1771.9196126551303},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":1794.9952701712878},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":1782.587364095577},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":1699.6926040666506},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":1722.4854856933225},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":1745.1331234065538},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":1732.5205113379786},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":1649.8736642851436},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":1672.2339877451382},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":1694.4469535628464},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":1681.6255677070408},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":1599.2278517005939},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":1621.1488759278541},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":1642.9203873797526},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":1629.8860801196734},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":1582.2780131047618},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":1569.2135885589068},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":1590.5367302831603},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":1577.2852726100864},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":1495.3895672647882},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":1516.4112388883584},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":1537.278960069149},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":1523.8060399828103},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":1442.163262342689},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":1462.7246087080598},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":1483.1297204636344},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":1469.4309413408735},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":1388.042405667828},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":1408.136141835063},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":1428.071314555315},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":1414.1421934866587},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":1366.5921853768414},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":1352.6279374668361},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":1372.0856980994292},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":1357.9216641929302},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":1277.0456555490705},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":1296.1817434057209},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":1315.1544726897791},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":1300.7508653414984},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":1220.1331928809584},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":942.03575500795148},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":1323.7766728907843},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F127,SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!139:139,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
[null,null,"Net Operating Loss Carry Forward",null,null,false,null,{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F129,SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!141:141,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,null,"Opening Balance",null,true,null,{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!R$3))","v":3238.9267934411751},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!S$3))","v":8156.5630017853982},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!T$3))","v":13200.725364949119},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!U$3))","v":18267.260363255329},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!V$3))","v":22900.786216840217},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!W$3))","v":27290.137692236858},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!X$3))","v":31703.946087410492},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":36140.562062870056},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":40187.538242568495},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":43981.987221678311},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":47829.655878289544},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":51700.575519007107},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":52268.03423865659},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":51161.614883984847},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":49789.148674444456},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":48440.385475982301},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":47166.816513016856},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":45790.764350226375},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":44155.368897287437},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":42543.557989101566},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":40767.441875787095},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":38677.635403740045},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":36415.488441205962},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":34177.384685841178},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":32057.097669116833},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":29856.249840223871},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":27381.772544376221},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":24931.806045513968},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":22602.997522231813},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":20395.115007959026},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":18019.085204954972},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":15667.946011594966},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":13437.854381635609},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":11328.576894195312},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":9052.5234927625115},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":6801.7480943488736},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":5161.486842185046},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":3786.3836343504108},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":2348.354578475763},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":934.96387601786137},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":378.07614210953443},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F130,SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!142:142,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,null,"Add Carry Forward Created from Tax Loss",null,false,null,{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!R$3))","v":4876.3639630101807},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!S$3))","v":4969.1509900808805},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!T$3))","v":5021.3987548871455},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!U$3))","v":5073.9221116211938},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!V$3))","v":4458.9084474240226},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!W$3))","v":4369.0328386686351},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!X$3))","v":4391.6271180579161},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":4444.1467604692134},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":3893.3202738318514},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":3773.8448824116176},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":3826.0777859438158},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":3878.5968926670648},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":439.79278179525681},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F131,SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!143:143,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,null,"Less Use of Carry Forward When Positive Income",null,false,null,{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":1103.4544943572735},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":1202.3876373731575},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":1271.8079641434622},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":1340.9366299520341},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":1376.6513845597472},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":1468.5355588109744},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":1536.4207597689904},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":1604.0206560756594},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":1998.5789565024661},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":2184.0183894235242},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":2160.1956705535613},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":2230.1619382060426},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":2205.9954507668858},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":2296.8205671747974},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":2369.4935100953021},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":2441.8701653724593},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":2417.2336660211413},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":2199.600906243335},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":2271.4089642293102},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":2342.9168050732155},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":2317.8979838554492},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":2100.8673174182582},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":2171.7979905412353},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":2242.4244394430034},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":1478.8147922705648},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":1366.9081026104682},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":1342.4865540689102},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":997.71968814445609},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":1374.7566578131182},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F132,SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!144:144,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,null,"Closing Balance",null,true,null,{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!R$3))","v":4876.3639630101807},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!S$3))","v":9845.5149530910621},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!T$3))","v":14866.913707978209},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!U$3))","v":19940.835819599401},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!V$3))","v":24399.744267023423},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!W$3))","v":28768.777105692057},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!X$3))","v":33160.404223749974},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":37604.55098421919},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":41497.87125805104},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":45271.716140462653},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":49097.793926406463},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":52976.390819073531},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":51872.936324716255},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":50670.5486873431},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":49398.740723199633},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":48057.8040932476},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":46681.152708687849},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":45212.617149876882},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":43676.196390107893},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":42072.175734032229},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":40073.596777529769},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":37889.578388106253},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":35729.382717552697},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":33499.220779346651},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":31293.225328579767},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":28996.404761404967},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":26626.911251309666},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":24185.041085937206},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":21767.807419916066},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":19568.206513672732},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":17296.797549443421},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":14953.880744370206},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":12635.982760514758},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":10535.1154430965},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":8363.317452555264},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":6120.8930131122606},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":4642.0782208416958},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":3275.1701182312277},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":1932.6835641623175},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":1374.7566578131182},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F133,SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!145:145,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
[null,null,"EBIT Adjusted for Net Operating Loss",null,null,false,null,{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":160.49531155955947},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":1332.9124978889872},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":1396.661136756205},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":1460.1161846052782},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":1434.8202610036951},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":1233.0210370712784},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":1295.9026789541331},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":1358.4867075305283},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":1332.7870179950733},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":1131.5300198654236},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":1193.531774345025},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":1255.2318139569516},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":1229.1203092626065},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":1115.6760785411843},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":1089.5162783289716},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":1150.3191039831117},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":1123.7875769005627},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":923.62112679685106},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":983.82341518880048},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":1043.7155416657906},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":4781.1293738541226},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":4581.511328313778},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":4640.7935156762051},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":4699.7611925109468},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":4672.3643513491625},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":4473.2968533209605},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":4531.6450043535824},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":4589.6742107184491},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":4561.831746074653},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":4448.6176411568013},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":4420.7168866866741},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":4477.7933261758144},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":4449.4963671127935},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":4251.5365644511439},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":4307.9737358831517},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":4364.082831195924},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":4618.9486610709773},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":4414.9263053647137},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":4473.0034612462678},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":4530.7380734531253},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":4501.0350113171262},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":4297.607481143752},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":4354.6664020584967},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":3575.574657723198},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":4556.8215482704936},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":4438.1897663651234},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":4407.760230485399},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":4465.1623636101685},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":4434.2969256108872},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":4228.0910548921656},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":4284.7897654062745},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":4341.1271726531177},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":4309.7525157661157},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":4104.1633439928937},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":4159.7860391670101},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":4215.0421730419066},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":4183.1481783757226},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":3978.1787355736164},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":4032.7086465867019},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":4086.8666352730161},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":4054.4429853723209},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":3936.0149579720442},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":3903.5163894500165},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":3956.559030555125},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":3923.595205497727},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":3719.8745454347963},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":3772.1672609163143},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":3824.0770150973849},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":3790.562288514453},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":3587.4708018474848},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":3638.618429622039},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":3689.3774140886426},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":3655.3008491066503},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":3452.8418051438503},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":3502.8262234703061},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":3552.41620536148},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":3517.7666504643248},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":3399.4830482010975},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":3364.7461131015825},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":3413.1485027348981},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":3377.914587544602},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":3176.7304864404732},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":3224.3326950391065},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":3271.5285390293011},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":3235.6986700037269},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":3035.1571962212893},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":2343.3725248954015},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":3292.9767982357816},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F135,SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!147:147,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Taxes Adjusted for Net Operating Loss",null,null,false,null,{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":64.519115246942917},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":535.83082415137289},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":561.45777697599442},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":586.96670621132193},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":576.79774492348554},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":495.67445690265401},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":520.95287693956152},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":546.11165642727235},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":535.7803812340195},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":454.87506798590027},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":479.79977328670009},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":504.6031892106945},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":494.10636432356785},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":448.50178357355617},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":437.98554388824664},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":462.42827980121092},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":451.76260591402627},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":371.29569297233417},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":395.4970129058978},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":419.57364774964788},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":1922.0140082893572},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":1841.7675539821389},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":1865.5989933018348},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":1889.3039993894008},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":1878.2904692423631},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":1798.2653350350265},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":1821.7212917501402},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":1845.0490327088166},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":1833.8563619220108},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":1788.3442917450343},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":1777.1281884480431},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":1800.0729171226772},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":1788.6975395793429},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":1709.1176989093601},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":1731.8054418250267},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":1754.3612981407614},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":1856.8173617505331},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":1774.8003747566149},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":1798.1473914209996},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":1821.3567055281565},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":1809.4160745494851},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":1727.6382074197882},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":1750.5758936275158},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":1437.3810124047259},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":1831.8422624047384},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":1784.15228607878},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":1771.9196126551303},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":1794.9952701712878},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":1782.587364095577},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":1699.6926040666506},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":1722.4854856933225},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":1745.1331234065538},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":1732.5205113379786},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":1649.8736642851436},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":1672.2339877451382},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":1694.4469535628464},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":1681.6255677070408},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":1599.2278517005939},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":1621.1488759278541},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":1642.9203873797526},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":1629.8860801196734},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":1582.2780131047618},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":1569.2135885589068},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":1590.5367302831603},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":1577.2852726100864},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":1495.3895672647882},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":1516.4112388883584},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":1537.278960069149},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":1523.8060399828103},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":1442.163262342689},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":1462.7246087080598},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":1483.1297204636344},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":1469.4309413408735},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":1388.042405667828},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":1408.136141835063},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":1428.071314555315},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":1414.1421934866587},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":1366.5921853768414},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":1352.6279374668361},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":1372.0856980994292},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":1357.9216641929302},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":1277.0456555490705},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":1296.1817434057209},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":1315.1544726897791},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":1300.7508653414984},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":1220.1331928809584},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":942.03575500795148},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":1323.7766728907843},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F136,SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!148:148,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
[null,null,"After Tax Free Cash Flow",null,null,false,null,{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!H$3))","v":-22478.207871919862},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!I$3))","v":-37357.437034587543},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!J$3))","v":-56229.926697956354},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!K$3))","v":-59612.23659728263},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!L$3))","v":-44513.372466271481},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!M$3))","v":-23409.08566426445},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!N$3))","v":-8667.8983590240023},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!O$3))","v":-2259.0506646151271},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!P$3))","v":-414.21666139021016},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":-58.567982688332627},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!R$3))","v":1498.6360369898189},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!S$3))","v":1405.8490099191195},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!T$3))","v":1353.6012451128545},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!U$3))","v":1301.0778883788066},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!V$3))","v":1278.5915525759783},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!W$3))","v":1368.4671613313662},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!X$3))","v":1345.8728819420853},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":1293.3532395307884},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":1270.4297261681504},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":1389.9051175883842},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":1337.6722140561865},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":1285.153107332937},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":5750.8294943572746},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":5849.7626373731582},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":5919.1829641434633},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":5988.3116299520352},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":5559.2888845597481},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":5651.1730588109749},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":5719.0582597689918},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":5786.6581560756604},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":5762.9527065024668},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":5948.3921394235249},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":5924.5694205535619},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":5994.5356882060432},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":5970.3692007668869},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":6061.194317174798},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":6133.8672600953032},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":6206.2439153724599},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":6181.6074160211419},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":5963.9746562433356},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":6035.7827142293108},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":6107.2905550732166},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":6082.2717338554503},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":5865.2410674182593},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":5936.1717405412364},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":6006.798189443004},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":5243.1885422705654},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":5131.2818526104693},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":5106.8603040689104},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":4322.3006563491999},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":5235.1066041257354},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":4561.4554237376151},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":4599.5771097802117},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":4637.5232283939567},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":4622.3962660802099},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":4501.720330168625},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":4539.3235520145718},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":4576.7488011032565},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":4561.3803867610541},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":4441.0287018795243},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":4478.105751058325},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":4515.0023747462574},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":4499.3876949390396},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":4431.5480449676288},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":4415.9044844407254},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":4452.2645741819015},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":4436.3987209865372},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":4316.6991838245176},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":4352.7001522829032},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":4388.5156439161437},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":2859.1153655647649},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":2739.7437743316386},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":2775.1945223743705},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":2810.457193121546},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":2794.0738821067989},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":2675.0315182859345},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":2709.9237126034427},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":2744.6251780096327},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":2727.9753841526426},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":2660.273349411767},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":2643.588698238631},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":2677.7204090531372},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":2660.7988275334501},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":2542.4188655417843},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":2576.1682940581245},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":2609.7215330551626},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":2762.1312993204442},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":2640.1259306080988},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":2674.8560698252686},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":2709.3813679249693},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":2691.6189367676416},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":2569.9692737239634},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":2604.0905084309807},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":2138.1936453184721},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":2724.9792858657552},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":2654.0374802863439},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":2635.8406178302685},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":2670.1670934388812},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":2651.7095615153103},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":2528.3984508255148},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":2562.3042797129519},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":2595.9940492465644},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":2577.2320044281369},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":2454.2896797077506},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":2487.552051421872},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":2520.5952194790602},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":2501.5226106686819},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":2378.9508838730226},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":2411.5597706588478},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":2443.9462478932637},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":2424.5569052526475},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":2353.7369448672825},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":2334.3028008911097},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":2366.0223002719649},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":2346.3099328876406},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":2224.4849781700082},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":2255.7560220279561},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":2286.7980550282359},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":2266.7562485316425},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":2145.3075395047958},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":2175.8938209139792},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":2206.2476936250082},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":2185.8699077657766},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":2064.7993994760222},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":2094.6900816352431},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":2124.344890806165},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":2103.6244569776663},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":2032.8908628242561},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":2012.1181756347464},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":2041.0628046354689},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":2019.9929233516718},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":1899.6848308914027},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":1928.1509516333856},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":1956.374066339522},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":1934.9478046622285},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":1815.0240033403309},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":1401.3367698874499},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":1969.2001253449971},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F138,SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!150:150,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Post-Tax Project IRR (Unlevered)",null,null,false,null,{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F139,SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!151:151,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
["Project Financing",null,null,null,null,null,null,{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F141,SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!153:153,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Funding Analysis",null,null,null,false,null,{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F142,SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!154:154,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Funding Needs",null,null,false,null,{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F143,SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!155:155,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,null,"Capex",null,false,null,{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!H$3))","v":22478.207871919862},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!I$3))","v":37357.437034587543},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!J$3))","v":56229.926697956354},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!K$3))","v":59612.23659728263},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!L$3))","v":44513.372466271481},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!M$3))","v":23409.08566426445},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!N$3))","v":8667.8983590240023},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!O$3))","v":2259.0506646151271},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!P$3))","v":414.21666139021016},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":58.567982688332627},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F144,SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!156:156,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,null,"Interest During Construction",null,false,null,{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!H$3))","v":27.262818337738807},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!I$3))","v":114.23800152271242},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!J$3))","v":266.23004118229483},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!K$3))","v":468.25374845539079},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!L$3))","v":659.10191173599605},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!M$3))","v":787.23471122043406},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!N$3))","v":848.35684055906154},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!O$3))","v":869.06228830609211},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!P$3))","v":874.0398321130217},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":874.8882603464765},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F145,SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!157:157,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,null,"Commitment and Upfront Fees",null,false,null,{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!H$3))","v":1050},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F146,SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!158:158,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,null,"Debt Service Reserve Account",null,false,null,{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":5250},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F147,SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!159:159,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,null,null,"Total Funding Needs",false,null,{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!H$3))","v":23555.4706902576},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!I$3))","v":37471.675036110253},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!J$3))","v":56496.156739138649},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!K$3))","v":60080.490345738028},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!L$3))","v":45172.474378007479},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!M$3))","v":24196.320375484884},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!N$3))","v":9516.2551995830636},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!O$3))","v":3128.1129529212194},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!P$3))","v":1288.2564935032319},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":6183.4562430348087},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F148,SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!160:160,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
[null,null,"Debt Funding",null,null,false,null,{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F150,SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!162:162,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,null,"Percentage of Debt Borrowed",null,false,null,{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!H$3))","v":8.8149834791842574E-2},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0.14649975307681387},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0.22050951646257391},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0.23377347685208871},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0.1745622449657705},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!M$3))","v":9.1800335938291955E-2},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!N$3))","v":3.3991758270682355E-2},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!O$3))","v":8.8590222141769689E-3},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!P$3))","v":1.6243790642753338E-3},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":2.2967836348365732E-4},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F151,SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!163:163,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,null,"Debt Funding",null,false,null,{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!H$3))","v":6170.4884354289807},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!I$3))","v":10254.982715376971},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!J$3))","v":15435.666152380174},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!K$3))","v":16364.14337964621},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!L$3))","v":12219.357147603936},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!M$3))","v":6426.0235156804365},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!N$3))","v":2379.4230789477651},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!O$3))","v":620.13155499238781},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!P$3))","v":113.70653449927336},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":16.077485443856013},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F152,SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!164:164,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
[null,null,null,"Equity Funding",null,false,null,{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!H$3))","v":17384.982254828617},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!I$3))","v":27216.69232073328},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!J$3))","v":41060.490586758475},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!K$3))","v":43716.346966091813},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!L$3))","v":32953.117230403543},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!M$3))","v":17770.296859804446},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!N$3))","v":7136.8321206352985},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!O$3))","v":2507.9813979288319},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!P$3))","v":1174.5499590039585},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":6167.3787575909537},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F154,SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!166:166,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
[null,"Repayments",null,null,null,false,null,{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F156,SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!168:168,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Scheduled Repayment",null,null,false,null,{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!S$3))","v":3500},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!U$3))","v":3500},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!W$3))","v":3500},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":3500},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":3500},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":3500},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":3500},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":3500},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":3500},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":3500},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":3500},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":3500},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":3500},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":3500},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":3500},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":3500},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":3500},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":3500},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":3500},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":3500},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F157,SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!169:169,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
["Debt Balance Calculation",null,null,null,null,false,null,{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F159,SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!171:171,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Opening Balance",null,null,null,true,null,{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!H$3))","v":4055.0980654837063},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!I$3))","v":12332.630078767957},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!J$3))","v":26336.379734086826},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!K$3))","v":43022.259947603481},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!L$3))","v":57026.00960292235},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!M$3))","v":65303.541616206596},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!N$3))","v":68748.88972597559},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!O$3))","v":69758.384326583604},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!P$3))","v":69966.513386901541},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":69996.692337097018},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!R$3))","v":69999.999999999971},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!S$3))","v":69999.999999999971},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!T$3))","v":66499.999999999971},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!U$3))","v":66499.999999999971},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!V$3))","v":62999.999999999971},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!W$3))","v":62999.999999999971},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!X$3))","v":59499.999999999971},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":59499.999999999971},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":55999.999999999971},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":55999.999999999971},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":52499.999999999971},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":52499.999999999971},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":48999.999999999971},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":48999.999999999971},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":44038.825713679333},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":44038.825713679333},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":38300.191576355268},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":38300.191576355268},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":32772.73554628386},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":32772.73554628386},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":27071.378552017479},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":27071.378552017479},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":21351.135379416664},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":21351.135379416664},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":15439.773146011221},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":15439.773146011221},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":9538.1904696800721},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":9538.1904696800721},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":3411.681906426651},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":3411.681906426651},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F160,SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!172:172,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Add Capitalized Interest ",null,null,null,false,null,{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F161,SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!173:173,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Add Debt Draws",null,null,null,false,null,{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!H$3))","v":6170.4884354289807},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!I$3))","v":10254.982715376971},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!J$3))","v":15435.666152380174},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!K$3))","v":16364.14337964621},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!L$3))","v":12219.357147603936},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!M$3))","v":6426.0235156804365},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!N$3))","v":2379.4230789477651},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!O$3))","v":620.13155499238781},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!P$3))","v":113.70653449927336},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":16.077485443856013},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F162,SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!174:174,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Less: Scheduled Repayments",null,null,null,false,null,{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!S$3))","v":3500},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!U$3))","v":3500},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!W$3))","v":3500},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":3500},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":3500},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":3500},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":3500},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":3500},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":3500},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":3500},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":3500},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":3500},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":3500},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":3500},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":3411.681906426651},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F163,SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!175:175,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Less: Prepayment from Sweep",null,null,null,false,null,{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":1461.1742863206348},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":2238.6341373240675},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":2027.4560300714077},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":2201.3569942663798},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":2220.2431726008158},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":2411.3622334054435},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":2401.5826763311484},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":2626.508563253421},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F164,SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!176:176,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Closing Balance",null,null,null,true,null,{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!H$3))","v":6170.4884354289807},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!I$3))","v":16425.471150805952},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!J$3))","v":31861.137303186122},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!K$3))","v":48225.28068283233},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!L$3))","v":60444.637830436259},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!M$3))","v":66870.6613461167},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!N$3))","v":69250.084425064473},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!O$3))","v":69870.215980056848},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!P$3))","v":69983.922514556121},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":69999.999999999971},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!R$3))","v":69999.999999999971},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!S$3))","v":66499.999999999971},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!T$3))","v":66499.999999999971},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!U$3))","v":62999.999999999971},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!V$3))","v":62999.999999999971},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!W$3))","v":59499.999999999971},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!X$3))","v":59499.999999999971},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":55999.999999999971},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":55999.999999999971},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":52499.999999999971},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":52499.999999999971},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":48999.999999999971},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":48999.999999999971},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":44038.825713679333},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":44038.825713679333},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":38300.191576355268},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":38300.191576355268},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":32772.73554628386},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":32772.73554628386},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":27071.378552017479},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":27071.378552017479},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":21351.135379416664},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":21351.135379416664},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":15439.773146011221},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":15439.773146011221},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":9538.1904696800721},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":9538.1904696800721},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":3411.681906426651},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":3411.681906426651},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F165,SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!177:177,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
[null,"Periodic Interest Rate",null,null,null,false,null,{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!H$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!I$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!J$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!K$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!L$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!M$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!N$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!O$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!P$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!R$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!S$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!T$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!U$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!V$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!W$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!X$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":1.2500000000000001E-2},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":8.3333333333333332E-3},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F167,SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!179:179,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Interest Accrued ",null,null,null,false,null,{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!H$3))","v":27.262818337738807},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!I$3))","v":114.23800152271242},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!J$3))","v":266.23004118229483},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!K$3))","v":468.25374845539079},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!L$3))","v":659.10191173599605},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!M$3))","v":787.23471122043406},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!N$3))","v":848.35684055906154},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!O$3))","v":869.06228830609211},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!P$3))","v":874.0398321130217},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":874.8882603464765},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!R$3))","v":874.99999999999955},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!S$3))","v":874.99999999999955},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!T$3))","v":831.24999999999955},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!U$3))","v":831.24999999999955},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!V$3))","v":787.49999999999966},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!W$3))","v":787.49999999999966},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!X$3))","v":743.74999999999966},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":743.74999999999966},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":699.99999999999955},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":699.99999999999955},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":656.24999999999966},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":656.24999999999966},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":612.49999999999966},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":612.49999999999966},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":550.48532142099168},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":550.48532142099168},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":478.7523947044408},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":478.7523947044408},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":409.65919432854821},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":409.65919432854821},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":338.39223190021846},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":338.39223190021846},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":266.8891922427083},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":266.8891922427083},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":192.99716432514026},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":192.99716432514026},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":119.22738087100089},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":119.22738087100089},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":42.646023830333135},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":42.646023830333135},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F168,SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!180:180,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Interest During Construction",null,null,null,false,null,{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!H$3))","v":27.262818337738807},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!I$3))","v":114.23800152271242},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!J$3))","v":266.23004118229483},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!K$3))","v":468.25374845539079},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!L$3))","v":659.10191173599605},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!M$3))","v":787.23471122043406},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!N$3))","v":848.35684055906154},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!O$3))","v":869.06228830609211},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!P$3))","v":874.0398321130217},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":874.8882603464765},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F169,SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!181:181,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Interest Expense",null,null,null,false,null,{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!R$3))","v":874.99999999999955},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!S$3))","v":874.99999999999955},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!T$3))","v":831.24999999999955},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!U$3))","v":831.24999999999955},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!V$3))","v":787.49999999999966},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!W$3))","v":787.49999999999966},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!X$3))","v":743.74999999999966},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":743.74999999999966},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":699.99999999999955},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":699.99999999999955},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":656.24999999999966},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":656.24999999999966},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":612.49999999999966},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":612.49999999999966},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":550.48532142099168},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":550.48532142099168},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":478.7523947044408},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":478.7523947044408},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":409.65919432854821},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":409.65919432854821},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":338.39223190021846},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":338.39223190021846},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":266.8891922427083},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":266.8891922427083},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":192.99716432514026},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":192.99716432514026},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":119.22738087100089},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":119.22738087100089},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":42.646023830333135},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":42.646023830333135},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F170,SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!182:182,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Upfront Fee",null,null,null,false,null,{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!H$3))","v":1050},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F171,SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!183:183,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
["Prospective Debt Service for Reserve Accounts",null,null,null,null,false,null,{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F173,SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!185:185,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Debt Repayment Period",null,null,null,false,null,{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!R$3))","v":3},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!S$3))","v":4},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!T$3))","v":6},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!U$3))","v":7},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!V$3))","v":9},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!W$3))","v":10},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!X$3))","v":12},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":13},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":15},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":16},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":18},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":19},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":21},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":22},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":24},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":25},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":27},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":28},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":30},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":31},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":33},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":34},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":36},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":37},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":39},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":40},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":42},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":43},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":45},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":46},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":48},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":49},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":51},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":52},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":54},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":55},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":57},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":58},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":60},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":61},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":63},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":42},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F174,SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!186:186,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Interest Requirement over Debt Service Period",null,null,null,false,null,{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!R$3))","v":5249.9999999999982},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!S$3))","v":5249.9999999999982},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!T$3))","v":4987.4999999999982},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!U$3))","v":4987.4999999999982},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!V$3))","v":4724.9999999999982},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!W$3))","v":4724.9999999999982},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!X$3))","v":4462.4999999999982},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":4462.4999999999982},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":4199.9999999999982},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":4199.9999999999982},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":3937.4999999999982},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":3937.4999999999982},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":3674.9999999999982},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":3674.9999999999982},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":3302.9119285259503},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":3302.9119285259503},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":2872.5143682266453},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":2872.5143682266453},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":2457.9551659712897},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":2457.9551659712897},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":2030.353391401311},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":2030.353391401311},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":1601.3351534562498},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":1601.3351534562498},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":1157.9829859508416},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":1157.9829859508416},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":715.36428522600545},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":715.36428522600545},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":255.87614298199884},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":255.87614298199884},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F175,SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!187:187,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Repayment Requirement over Debt Service Period",null,null,null,false,null,{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!R$3))","v":10500},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!S$3))","v":10500},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!T$3))","v":10500},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!U$3))","v":10500},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!V$3))","v":10500},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!W$3))","v":10500},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!X$3))","v":10500},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":10500},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":10500},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":10500},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":10500},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":10500},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":10500},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":10500},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":10500},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":10500},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":10500},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":10500},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":10500},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":10500},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":10500},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":10500},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":10500},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":10500},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":10500},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":10500},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":10500},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":10500},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":10500},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":10500},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":10500},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":10500},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":10500},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":10500},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":10500},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":10500},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":10500},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":10500},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":10500},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":10500},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F176,SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!188:188,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Total Payment at Payment Date",null,null,null,false,null,{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!S$3))","v":5249.9999999999991},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!U$3))","v":5162.4999999999991},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!W$3))","v":5074.9999999999991},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":4987.4999999999991},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":4899.9999999999991},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":4812.4999999999991},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":4724.9999999999991},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":4600.9706428419831},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":4457.5047894088821},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":4319.3183886570969},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":4176.7844638004372},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":4033.7783844854166},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":3885.9943286502803},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":3738.4547617420017},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":3496.9739540873175},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F177,SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!189:189,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
["Interest Accrued Account",null,null,null,null,null,null,{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F179,SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!191:191,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Opening Balance",null,null,null,true,null,{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!R$3))","v":583.33333333333303},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!S$3))","v":1458.3333333333326},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!T$3))","v":554.1666666666664},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!U$3))","v":1385.4166666666661},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!V$3))","v":524.99999999999977},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!W$3))","v":1312.4999999999995},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!X$3))","v":495.83333333333309},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":1239.5833333333328},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":466.6666666666664},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":1166.6666666666661},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":437.49999999999977},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":1093.7499999999995},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":408.33333333333309},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":1020.8333333333327},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":366.99021428066112},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":917.4755357016528},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":319.16826313629389},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":797.92065784073475},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":273.10612955236547},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":682.76532388091368},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":225.59482126681232},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":563.98705316703081},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":177.92612816180554},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":444.81532040451384},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":128.66477621676017},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":321.66194054190044},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":79.484920580667264},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":198.71230145166817},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":28.430682553555425},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":71.076706383888563},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F180,SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!192:192,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Add: Interest Accrued",null,null,null,false,null,{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!R$3))","v":874.99999999999955},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!S$3))","v":874.99999999999955},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!T$3))","v":831.24999999999955},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!U$3))","v":831.24999999999955},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!V$3))","v":787.49999999999966},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!W$3))","v":787.49999999999966},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!X$3))","v":743.74999999999966},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":743.74999999999966},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":699.99999999999955},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":699.99999999999955},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":656.24999999999966},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":656.24999999999966},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":612.49999999999966},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":612.49999999999966},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":550.48532142099168},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":550.48532142099168},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":478.7523947044408},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":478.7523947044408},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":409.65919432854821},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":409.65919432854821},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":338.39223190021846},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":338.39223190021846},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":266.8891922427083},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":266.8891922427083},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":192.99716432514026},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":192.99716432514026},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":119.22738087100089},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":119.22738087100089},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":42.646023830333135},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":42.646023830333135},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F181,SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!193:193,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Less: Interest Paid",null,null,null,false,null,{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!S$3))","v":1749.9999999999991},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!U$3))","v":1662.4999999999993},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!W$3))","v":1574.9999999999995},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":1487.4999999999993},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":1399.9999999999993},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":1312.4999999999995},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":1224.9999999999993},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":1100.9706428419834},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":957.50478940888172},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":819.31838865709642},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":676.78446380043692},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":533.77838448541661},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":385.99432865028052},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":238.45476174200181},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":85.29204766066627},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F182,SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!194:194,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Closing Balance",null,null,null,true,null,{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!R$3))","v":874.99999999999955},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!T$3))","v":831.24999999999955},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!V$3))","v":787.49999999999966},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!X$3))","v":743.74999999999966},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":699.99999999999955},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":656.24999999999966},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":612.49999999999966},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":550.48532142099168},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":478.7523947044408},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":409.65919432854821},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":338.39223190021846},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":266.8891922427083},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":192.99716432514026},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":119.22738087100089},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":42.646023830333135},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F183,SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!195:195,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
["Debt Service Account",null,null,null,null,null,null,{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F185,SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!197:197,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Required Deposit",null,null,null,false,null,{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F186,SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!198:198,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Interest on Opening Balance",null,null,false,null,{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!R$3))","v":5249.9999999999982},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!S$3))","v":5249.9999999999982},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!T$3))","v":4987.4999999999982},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!U$3))","v":4987.4999999999982},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!V$3))","v":4724.9999999999982},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!W$3))","v":4724.9999999999982},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!X$3))","v":4462.4999999999982},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":4462.4999999999982},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":4199.9999999999982},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":4199.9999999999982},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":3937.4999999999982},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":3937.4999999999982},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":3674.9999999999982},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":3674.9999999999982},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":3302.9119285259503},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":3302.9119285259503},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":2872.5143682266453},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":2872.5143682266453},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":2457.9551659712897},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":2457.9551659712897},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":2030.353391401311},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":2030.353391401311},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":1601.3351534562498},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":1601.3351534562498},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":1157.9829859508416},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":1157.9829859508416},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":715.36428522600545},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":715.36428522600545},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":255.87614298199884},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":255.87614298199884},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F187,SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!199:199,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Add: Required Repayment",null,null,false,null,{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!R$3))","v":10500},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!S$3))","v":10500},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!T$3))","v":10500},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!U$3))","v":10500},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!V$3))","v":10500},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!W$3))","v":10500},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!X$3))","v":10500},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":10500},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":10500},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":10500},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":10500},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":10500},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":10500},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":10500},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":10500},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":10500},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":10500},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":10500},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":10500},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":10500},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":10500},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":10500},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":10500},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":10500},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":10500},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":10500},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":10500},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":10500},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":10500},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":10500},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F188,SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!200:200,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,null,"Total",null,false,null,{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!R$3))","v":15749.999999999996},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!S$3))","v":15749.999999999996},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!T$3))","v":15487.499999999996},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!U$3))","v":15487.499999999996},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!V$3))","v":15224.999999999996},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!W$3))","v":15224.999999999996},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!X$3))","v":14962.499999999996},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":14962.499999999996},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":14699.999999999996},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":14699.999999999996},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":14437.499999999996},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":14437.499999999996},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":14174.999999999996},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":14174.999999999996},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":13802.911928525949},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":13802.911928525949},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":13372.514368226646},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":13372.514368226646},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":12957.955165971291},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":12957.955165971291},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":12530.353391401311},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":12530.353391401311},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":12101.33515345625},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":12101.33515345625},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":11657.982985950841},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":11657.982985950841},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":11215.364285226005},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":11215.364285226005},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":10755.876142981999},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":10755.876142981999},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F189,SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!201:201,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Less: Opening Balance",null,null,true,null,{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!R$3))","v":1020.480319789539},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!S$3))","v":2496.9027530782241},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!T$3))","v":904.0876540480441},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!U$3))","v":2230.9313082484605},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!V$3))","v":874.1519924175991},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!W$3))","v":2240.2111144275727},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!X$3))","v":898.8107618381199},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":2217.3968765063623},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":868.29693147034459},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":2254.8308990752353},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":893.22155149594664},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":2203.0762602623986},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":3816.3525143927136},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":4724.9999999999991},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":3990.2239550517834},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":4600.9706428419831},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":3689.6397909094903},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":4457.5047894088821},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":3855.6611144616136},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":4319.3183886570969},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":3824.0597070259273},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":4176.7844638004372},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":3993.2399235732291},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":4033.7783844854166},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":3885.9943286502803},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":3885.9943286502803},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":3738.4547617420017},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":3738.4547617420017},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":3585.2920476606664},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":3585.2920476606664},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F190,SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!202:202,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,null,"Remaining Requirement",null,false,null,{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!R$3))","v":14232.650470020277},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!S$3))","v":9778.2076072210402},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!T$3))","v":14115.316591964118},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!U$3))","v":10087.523337849048},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!V$3))","v":13927.980417484785},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!W$3))","v":9953.7239900513487},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!X$3))","v":13598.41363696197},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":9595.1557319752519},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":13411.508618283164},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":9433.9299747474215},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":13081.98126109346},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":9104.6759104196226},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":8405.193381343619},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":7863.5038614820623},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":7793.4841817559109},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":7219.5220610943643},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":6748.2936431094968},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":6157.9269936853107},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":5744.0796284966627},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":5458.1075524293501},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":5071.4814027314023},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":-88.31809357334896},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F191,SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!203:203,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
[null,null,"Opening Balance",null,null,true,null,{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!R$3))","v":1020.480319789539},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!S$3))","v":2496.9027530782241},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!T$3))","v":904.0876540480441},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!U$3))","v":2230.9313082484605},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!V$3))","v":874.1519924175991},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!W$3))","v":2240.2111144275727},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!X$3))","v":898.8107618381199},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":2217.3968765063623},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":868.29693147034459},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":2254.8308990752353},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":893.22155149594664},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":2203.0762602623986},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":3816.3525143927136},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":4724.9999999999991},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":3990.2239550517834},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":4600.9706428419831},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":3689.6397909094903},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":4457.5047894088821},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":3855.6611144616136},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":4319.3183886570969},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":3824.0597070259273},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":4176.7844638004372},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":3993.2399235732291},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":4033.7783844854166},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":3885.9943286502803},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":3885.9943286502803},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":3738.4547617420017},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":3738.4547617420017},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":3585.2920476606664},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":3585.2920476606664},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F193,SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!205:205,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Add: Cash Deposited",null,null,false,null,{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!R$3))","v":1513.7546615981353},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!S$3))","v":1426.8671702464353},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!T$3))","v":1368.4166062862178},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!U$3))","v":1321.2549522639324},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!V$3))","v":1293.0890688947411},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!W$3))","v":1388.1723913396568},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!X$3))","v":1360.1710789112838},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":1312.7739430874758},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":1284.4097189862478},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":1408.876842609428},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":1351.4528546719419},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":1303.8158774075873},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":4724.9999999999991},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":4600.9706428419831},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":4457.5047894088821},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":4319.3183886570969},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":4176.7844638004372},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":4033.7783844854166},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":3885.9943286502803},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":3738.4547617420017},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":3585.2920476606664},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":-88.31809357334896},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F194,SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!206:206,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Less: Required Debt Service Paid",null,null,false,null,{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!S$3))","v":2940.6218318445704},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!U$3))","v":2689.6715585501502},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!W$3))","v":2681.2614602343979},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":2672.9450219987593},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":2693.2865615956757},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":2655.2687320795289},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":4724.9999999999991},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":4600.9706428419831},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":4457.5047894088821},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":4319.3183886570969},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":4176.7844638004372},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":4033.7783844854166},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":3885.9943286502803},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":3738.4547617420017},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":3496.9739540873175},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F195,SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!207:207,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Closing Balance",null,null,true,null,{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!R$3))","v":1513.7546615981353},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!T$3))","v":1368.4166062862178},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!V$3))","v":1293.0890688947411},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!X$3))","v":1360.1710789112838},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":1284.4097189862478},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":1351.4528546719419},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":4724.9999999999991},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":4600.9706428419831},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":4457.5047894088821},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":4319.3183886570969},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":4176.7844638004372},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":4033.7783844854166},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":3885.9943286502803},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":3738.4547617420017},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":3585.2920476606664},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":88.31809357334896},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F196,SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!208:208,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
["Cash Sweep Account",null,null,null,null,null,null,{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F198,SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!210:210,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Opening Balance",null,null,true,null,{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":1461.1742863206348},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":615.04036089743636},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":2238.6341373240675},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":582.60142756008736},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":2027.4560300714077},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":594.64300667153088},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":2201.3569942663798},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":562.55911629466527},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":2220.2431726008158},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":615.63892947848126},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":2411.3622334054435},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":605.12517727569252},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":2401.5826763311484},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":755.48194928415455},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":2626.508563253421},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":757.60338769204645},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":2555.72996319905},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F199,SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!211:211,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Add: Deposts from Cash Sweep",null,null,false,null,{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":312.9100499618466},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":1763.304597256225},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":401.02918532965424},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":1805.1660186570643},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":335.86562031663863},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":1703.6319888662124},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":425.17900205505418},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":1744.0941018344606},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":480.97072697194238},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":1792.3522588126893},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":572.31269966374862},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":1806.0280847922672},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":630.23321856045663},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":1825.7466842058523},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":723.4409743382439},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":1869.0952774210382},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":783.54455245808674},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":1169.1430152708874},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F200,SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!212:212,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Less: Payments at Repament Date",null,null,false,null,{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":1461.1742863206348},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":2238.6341373240675},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":2027.4560300714077},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":2201.3569942663798},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":2220.2431726008158},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":2411.3622334054435},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":2401.5826763311484},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":2626.508563253421},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":2555.72996319905},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F201,SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!213:213,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Closing Balance",null,null,true,null,{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":312.9100499618466},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":615.04036089743636},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":1016.0695462270905},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":582.60142756008736},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":918.46704787672593},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":594.64300667153088},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":1019.8220087265851},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":562.55911629466527},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":1043.5298432666077},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":615.63892947848126},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":1187.9516291422299},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":582.61748052905386},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":1212.8506990895105},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":637.01470696421438},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":1360.4556813024583},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":603.04239547007592},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":1386.5869479281628},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F202,SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!214:214,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
["DSRA Account",null,null,null,null,null,null,{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F204,SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!216:216,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Pre-COD Switch",null,null,null,false,null,{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F205,SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!217:217,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"COD Switch",null,null,null,false,null,{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F206,SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!218:218,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Contributions to DSRA During Construction",null,null,null,false,null,{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":5250},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F207,SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!219:219,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
[null,"Required Balance in Account ",null,null,null,false,null,{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F209,SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!221:221,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Prospective Debt Service for Next Payment",null,null,false,null,{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!R$3))","v":15749.999999999996},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!S$3))","v":15749.999999999996},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!T$3))","v":15487.499999999996},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!U$3))","v":15487.499999999996},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!V$3))","v":15224.999999999996},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!W$3))","v":15224.999999999996},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!X$3))","v":14962.499999999996},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":14962.499999999996},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":14699.999999999996},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":14699.999999999996},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":14437.499999999996},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":14437.499999999996},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":14174.999999999996},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":14174.999999999996},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":13802.911928525949},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":13802.911928525949},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":13372.514368226646},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":13372.514368226646},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":12957.955165971291},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":12957.955165971291},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":12530.353391401311},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":12530.353391401311},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":12101.33515345625},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":12101.33515345625},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":11657.982985950841},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":11657.982985950841},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":11215.364285226005},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":11215.364285226005},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":10755.876142981999},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":10755.876142981999},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F210,SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!222:222,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Less: Opening Balance",null,null,false,null,{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!R$3))","v":15750},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!S$3))","v":15750},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!T$3))","v":15575},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!U$3))","v":15487.499999999996},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!V$3))","v":15312.499999999996},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!W$3))","v":15224.999999999996},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!X$3))","v":15049.999999999996},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":14962.499999999996},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":14787.499999999996},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":14699.999999999996},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":14524.999999999996},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":14437.499999999996},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":14262.499999999996},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":14174.999999999996},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":13926.941285683964},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":13802.911928525949},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":13515.980221659747},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":13372.514368226646},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":13096.141566723076},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":12957.955165971291},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":12672.887316257971},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":12530.353391401311},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":12244.34123277127},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":12101.33515345625},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":11805.767041785977},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":11657.982985950841},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":11362.903852134283},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":11215.364285226005},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":10909.038857063335},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":10755.876142981999},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":3585.2920476606664},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F211,SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!223:223,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Reqired Increase (Decrease)",null,null,false,null,{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!T$3))","v":-87.500000000000909},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!V$3))","v":-87.5},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!X$3))","v":-87.5},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":-87.5},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":-87.5},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":-87.5},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":-124.02935715801596},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":-143.46585343310107},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":-138.18640075178519},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":-142.53392485665972},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":-143.00607931502054},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":-147.78405583513631},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":-147.53956690827863},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":-153.16271408133525},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":-3585.2920476606664},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F212,SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!224:224,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
[null,null,"Opening Balance",null,null,true,null,{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!R$3))","v":5250},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!S$3))","v":5250},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!T$3))","v":5162.4999999999991},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!U$3))","v":5162.4999999999991},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!V$3))","v":5074.9999999999991},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!W$3))","v":5074.9999999999991},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!X$3))","v":4987.4999999999991},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":4987.4999999999991},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":4899.9999999999991},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":4899.9999999999991},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":4812.4999999999991},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":4812.4999999999991},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":4724.9999999999991},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":4724.9999999999991},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":4600.9706428419831},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":4600.9706428419831},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":4457.5047894088821},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":4457.5047894088821},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":4319.3183886570969},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":4319.3183886570969},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":4176.7844638004372},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":4176.7844638004372},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":4033.7783844854166},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":4033.7783844854166},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":3885.9943286502803},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":3885.9943286502803},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":3738.4547617420017},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":3738.4547617420017},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":3585.2920476606664},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":3585.2920476606664},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F214,SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!226:226,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Add: Top-ups",null,null,false,null,{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!T$3))","v":-87.500000000000909},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!V$3))","v":-87.5},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!X$3))","v":-87.5},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":-87.5},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":-87.5},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":-87.5},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":-124.02935715801596},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":-143.46585343310107},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":-138.18640075178519},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":-142.53392485665972},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":-143.00607931502054},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":-147.78405583513631},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":-147.53956690827863},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":-153.16271408133525},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":-3585.2920476606664},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F215,SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!227:227,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Add: Contributions During Construction Period",null,null,false,null,{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":5250},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F216,SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!228:228,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Less: Withdrawrals for Deficit Cash Flow",null,null,false,null,{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F217,SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!229:229,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Closing Balance",null,null,true,null,{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":5250},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!R$3))","v":5250},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!S$3))","v":5250},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!T$3))","v":5162.4999999999991},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!U$3))","v":5162.4999999999991},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!V$3))","v":5074.9999999999991},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!W$3))","v":5074.9999999999991},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!X$3))","v":4987.4999999999991},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":4987.4999999999991},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":4899.9999999999991},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":4899.9999999999991},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":4812.4999999999991},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":4812.4999999999991},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":4724.9999999999991},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":4724.9999999999991},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":4600.9706428419831},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":4600.9706428419831},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":4457.5047894088821},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":4457.5047894088821},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":4319.3183886570969},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":4319.3183886570969},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":4176.7844638004372},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":4176.7844638004372},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":4033.7783844854166},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":4033.7783844854166},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":3885.9943286502803},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":3885.9943286502803},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":3738.4547617420017},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":3738.4547617420017},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":3585.2920476606664},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":3585.2920476606664},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F218,SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!230:230,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
["Dividend Lock-up Account",null,null,null,null,null,null,{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F220,SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!232:232,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Opening Balance",null,null,true,null,{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!T$3))","v":87.500000000000909},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!U$3))","v":87.500000000000909},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!V$3))","v":175.00000000000091},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!W$3))","v":175.00000000000091},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!X$3))","v":262.50000000000091},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":262.50000000000091},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":350.00000000000091},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":350.00000000000091},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":437.50000000000091},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":437.50000000000091},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F221,SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!233:233,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Add: Dividends Locked-up",null,null,false,null,{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!T$3))","v":87.500000000000909},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!V$3))","v":87.5},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!X$3))","v":87.5},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":87.5},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":87.5},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":814.9984682047434},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F222,SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!234:234,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Less: Divdends Released",null,null,false,null,{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":437.50000000000091},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":814.9984682047434},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F223,SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!235:235,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Closing Balance",null,null,true,null,{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!T$3))","v":87.500000000000909},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!U$3))","v":87.500000000000909},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!V$3))","v":175.00000000000091},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!W$3))","v":175.00000000000091},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!X$3))","v":262.50000000000091},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":262.50000000000091},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":350.00000000000091},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":350.00000000000091},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":437.50000000000091},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":437.50000000000091},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":814.9984682047434},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F224,SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!236:236,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
["Total Reserve Accounts and Interest Income",null,null,null,null,null,null,{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F226,SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!238:238,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Total Reserve Account Balance",null,null,true,null,{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!R$3))","v":6853.813653122872},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!S$3))","v":9205.2360864115562},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!T$3))","v":6620.7543207147091},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!U$3))","v":8778.8479749151265},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!V$3))","v":6474.1519924175982},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!W$3))","v":8627.7111144275714},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!X$3))","v":6382.1440951714521},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":8444.480209839694},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":6234.9635981370102},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":8321.4975657419},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":6143.2215514959462},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":8109.3262602623981},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":8949.6858477260466},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":11932.007619653965},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":9573.2251730718635},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":12358.050958709688},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":9048.9142710147553},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":11740.386266729907},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":9042.7286393426075},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":11522.759095461488},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":8788.9981083878411},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":11137.799153368722},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":8820.5833656989325},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":10923.734322780791},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":8505.7786107930115},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":10495.23327417361},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":8311.8763933488262},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":10302.130388189091},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":7956.6181655669352},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":9797.3907649042721},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F227,SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!239:239,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Interest Income Rate",null,null,false,null,{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!H$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!I$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!J$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!K$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!L$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!M$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!N$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!O$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!P$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!R$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!S$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!T$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!U$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!V$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!W$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!X$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":2.5000000000000001E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":1.6666666666666668E-3},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F228,SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!240:240,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Interest Income  ",null,null,false,null,{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!R$3))","v":15.118624608316432},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!S$3))","v":21.018160327315798},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!T$3))","v":14.815361173363232},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!U$3))","v":20.17706388512579},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!V$3))","v":14.497516318762674},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!W$3))","v":19.705230008290542},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!X$3))","v":14.298196969198354},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":19.420703556687286},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":13.979992818097358},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":18.97172502104381},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":13.780640615755448},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":18.662770074650311},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":17.204005515546982},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":27.919353480925245},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":18.551629797367628},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":28.908432238179834},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":17.767972571262657},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":27.600237409733602},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":17.523469071619289},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":26.988850039208298},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":17.067513871111668},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":26.115389952106252},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":16.91796281101697},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":25.557927768181219},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":16.402523084915913},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":24.627963511375945},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":16.057416107512104},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":24.073676031001092},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":15.499806499813721},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":23.032964583338511},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":3.0613417843616797},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F229,SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!241:241,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
["Defaulted Debt",null,null,null,null,null,null,{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F231,SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!243:243,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Opening Balance",null,null,true,null,{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F232,SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!244:244,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Add: Defaults",null,null,false,null,{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F233,SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!245:245,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Less: Repayment of Default",null,null,false,null,{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F234,SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!246:246,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Closing Balance",null,null,true,null,{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F235,SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!247:247,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Defaulted Interest",null,null,false,null,{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F236,SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!248:248,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
["Dividend Distribution Account",null,null,null,null,null,null,{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F238,SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!250:250,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Opening Balance",null,null,true,null,{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":525.00000000000091},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":3934.4066680814822},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":1559.1235325853677},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":5347.5090109141747},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":1502.8691844066379},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":4874.196590266386},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":1525.6867496520235},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":5274.6860540400048},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":1455.1718628775452},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":5323.1013275918958},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":1579.4969147648098},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":5769.5179572610559},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":1559.7428028117515},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":5751.4769672744824},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":1910.3307819046393},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":6276.0595478329269},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":1920.9039520294432},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":6116.5326282124515},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":12380.969491525571},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":18496.482434885576},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":5994.4653799593616},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":11868.116617399657},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":6040.4271514328011},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":12055.57629984644},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":5404.6350021638273},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":10544.111959998463},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":5202.4028058746489},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":10380.167258332551},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":1707.3388355990687},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":1521.7166719972311},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":1779.3950000304631},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":1770.9702420428066},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":1674.1733656928945},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":1489.3572142408675},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":1745.4954953251872},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":1736.936536842567},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":1640.477336225752},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":1456.474474423007},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":1711.0551916466638},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":1702.3593571727056},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":1606.2401684873244},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":1510.3265411972443},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":1676.06330855838},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":1667.2278700829911},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":1571.4510760409694},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":1389.0972057861482},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":1496.9011825058665},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":1491.5324437339646},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":918.58723826109758},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":810.03955091268517},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":959.41961091413327},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":953.96402955745157},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":897.10339901226257},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":789.06034538838685},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":937.46497331647265},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":931.92082006139412},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":875.26938792038186},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":818.74556210248124},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":915.15341394610596},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":909.51892553185507},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":853.07823289232192},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":746.05893952206043},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":892.47782804848498},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":886.75120659955087},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":885.82996864519828},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":775.5583859326307},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":926.39439118668565},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":920.47975140165363},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":862.5395064425918},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":752.81558784884169},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":902.59103532272252},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":896.57946676962615},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":873.11463817159211},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":814.36499657329682},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":913.71667575838978},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":907.57073244468961},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":848.91302536839498},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":737.99453770184277},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":888.98169416258315},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":882.73453029645316},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":824.3113678296304},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":713.96610919019372},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":863.83882539219871},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":857.48842952131645},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":799.30171446019858},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":689.53555898782997},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":838.27996467795265},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":831.82428588330231},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":773.87595808765036},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":716.07421615795101},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":812.29684822498143},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":805.73379534516675},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":748.02583239334353},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":639.4359664257513},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":785.88105008729713},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":779.20849092759659},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":721.74290878320153},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":613.75046483210167},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":759.02397898076129},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":752.23973950662389},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":695.0185931969113},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":587.62991683807536},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":731.71687503337489},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":724.81873854805417},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":667.84412285432359},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":611.02240417543544},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":703.95080647164764},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":696.93651277765844},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":640.21056293783113},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":534.0489540365802},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":675.71666624178511},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":668.58391078586578},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":612.10880320946831},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":506.57074765126026},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":173.28986461951104},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":673.09309383473999},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F239,SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!251:251,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Add: Cash Flow for Dividends",null,null,false,null,{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":1255.1234499109762},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":4114.3773935978579},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":1059.7641229272092},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":4212.0540435331504},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":927.15230083859137},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":3975.1413073544968},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":1130.2707388802451},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":4069.5529042804078},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":1264.7989544578586},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":4182.155270562942},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":1478.4023785304341},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":4214.0655311819573},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":1618.3282324762017},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":4260.0755964803229},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":1835.5685070308477},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":4361.2223139824227},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":1981.4333364835375},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":7373.5945687548356},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":9712.4541972476873},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":6107.2905550732166},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":6082.2717338554503},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":5865.2410674182593},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":5936.1717405412364},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":6006.798189443004},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":5243.1885422705654},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":5131.2818526104693},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":5106.8603040689104},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":3507.3021881444565},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":6114.6241875774213},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":5097.2862478889874},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":5161.0348867562061},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":5224.4899346052789},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":5199.1940110036958},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":4997.3947870712791},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":5060.2764289541337},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":5122.8604575305289},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":5097.1607679950739},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":4895.9037698654247},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":4957.9055243450257},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":5019.6055639569522},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":4993.4940592626072},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":4880.049828541185},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":4853.8900283289722},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":4914.6928539831124},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":4888.1613269005629},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":4687.9948767968517},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":4413.3825159068874},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":4422.8680598106275},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":2859.1153655647649},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":2739.7437743316386},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":2775.1945223743705},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":2810.457193121546},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":2794.0738821067989},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":2675.0315182859345},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":2709.9237126034427},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":2744.6251780096327},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":2727.9753841526426},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":2660.273349411767},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":2643.588698238631},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":2677.7204090531372},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":2660.7988275334501},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":2542.4188655417843},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":2576.1682940581245},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":2609.7215330551626},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":2762.1312993204442},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":2640.1259306080988},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":2674.8560698252686},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":2709.3813679249693},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":2691.6189367676416},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":2569.9692737239634},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":2604.0905084309807},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":2138.1936453184721},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":2724.9792858657552},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":2654.0374802863439},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":2635.8406178302685},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":2670.1670934388812},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":2651.7095615153103},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":2528.3984508255148},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":2562.3042797129519},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":2595.9940492465644},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":2577.2320044281369},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":2454.2896797077506},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":2487.552051421872},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":2520.5952194790602},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":2501.5226106686819},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":2378.9508838730226},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":2411.5597706588478},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":2443.9462478932637},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":2424.5569052526475},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":2353.7369448672825},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":2334.3028008911097},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":2366.0223002719649},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":2346.3099328876406},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":2224.4849781700082},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":2255.7560220279561},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":2286.7980550282359},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":2266.7562485316425},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":2145.3075395047958},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":2175.8938209139792},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":2206.2476936250082},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":2185.8699077657766},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":2064.7993994760222},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":2094.6900816352431},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":2124.344890806165},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":2103.6244569776663},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":2032.8908628242561},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":2012.1181756347464},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":2041.0628046354689},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":2019.9929233516718},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":1899.6848308914027},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":1928.1509516333856},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":1956.374066339522},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":1934.9478046622285},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":1815.0240033403309},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":1401.3367698874499},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":1969.2001253449971},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F240,SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!252:252,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Less: Dividend Distribution",null,null,false,null,{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":3934.4066680814822},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":5347.5090109141747},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":4874.196590266386},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":5274.6860540400048},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":5323.1013275918958},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":5769.5179572610559},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":5751.4769672744824},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":6276.0595478329269},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":6116.5326282124515},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":18496.482434885576},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":11868.116617399657},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":12055.57629984644},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":10544.111959998463},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":10380.167258332551},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":4321.2614839083271},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":5105.6558663677188},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":5257.9717827204313},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":5232.8086180960072},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":5119.246117118897},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":5005.8975065122058},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":5156.8766090647441},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":5131.3123256556282},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":5017.8196729697811},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":4904.542244184222},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":5054.166671546448},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":5028.1932720905188},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":4914.7674643423798},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":4888.8267637428908},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":4949.8097793884735},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":4923.4191096412433},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":4810.0570851644043},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":4696.9130320001477},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":4616.5426460502458},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":4428.1708630028234},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":3328.6628726739027},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":2745.1629630436773},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":2832.1418711918682},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":2815.8461819311051},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":2748.126340236443},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":2680.5385542613699},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":2766.6624963090544},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":2750.1020688028639},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":2682.414660128823},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":2665.8699816863391},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":2700.1173882243293},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":2683.2869519042661},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":2615.6299982907367},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":2548.1068774862324},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":2632.4853315886121},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":2615.3795124094795},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":2660.2399676945065},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":2646.0007433693227},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":2732.8902567848409},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":2715.2237088620204},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":2645.5104606399423},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":2575.940223221065},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":2661.8987226412137},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":2643.9424737011204},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":2144.1029917647597},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":2660.1418327992687},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":2694.5954989189031},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":2676.2380938179967},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":2605.3467109890762},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":2534.6031972525152},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":2620.8253982384222},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":2602.165470247829},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":2531.3066583200248},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":2460.5968152820633},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":2545.8375198404528},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":2526.8690569132314},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":2456.0407048951397},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":2385.3624429758061},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":2469.6076646328656},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":2450.3245367484628},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":2379.524491939922},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":2360.2550017970329},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":2392.1111586386342},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":2372.5071154839961},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":2301.7331825826241},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":2231.1116479271159},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":2313.322843661002},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":2293.3915122660665},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":2222.6414524549009},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":2152.0449785915271},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":2233.2170677650238},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":2212.9519500917031},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":2142.223480107556},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":2071.6498067122379},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":2151.7676755718508},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":2131.1621460555816},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":2060.452937237701},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":2039.8564801791777},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":2068.9479983620972},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":2047.9953014050252},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":1977.3029787236283},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":1906.767944331734},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":1984.7308439844819},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":1963.4240913993515},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":1892.7462324636347},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":1822.2269436950714},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":1425.3731826210719},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":1976.4081118130575},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":620.57956832401953},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F241,SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!253:253,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Closing Balance",null,null,true,null,{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":1255.1234499109762},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":1435.0941754273517},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":2494.8582983545612},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":1359.4033309735369},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":2286.555631812128},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":1387.5003489002384},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":2517.7710877804834},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":1312.6379380208855},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":2577.4368924787441},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":1436.4908354497893},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":2914.8932139802237},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":1359.4407879011251},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":2977.7690203773268},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":1486.3676495831669},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":3321.9361566140146},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":1407.09892276351},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":3388.5322592470475},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":4645.5941997894315},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":14358.048397037121},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":1968.8565172247618},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":8051.1282510802121},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":2048.2527010988124},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":7984.4244416400488},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":1935.6463312366122},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":7178.8348735071777},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":1766.0047661191838},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":6872.8650701880943},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":1793.3627036690941},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":1784.9930851903632},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":1688.0561892261376},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":1679.7375057354093},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":1759.685399620208},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":1751.1826801792813},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":1654.5825000686705},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":1646.1306319435716},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":1725.4717269688645},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":1716.8332526500672},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":1620.5721054486448},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":1611.9843973150787},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":1690.7109922353065},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":1681.9340570336012},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":1586.0143059740999},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":1577.2880503159695},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":1655.3922920521291},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":1646.4741368488335},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":1443.3140067054742},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":1438.0112035132788},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":968.46369640414082},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":963.04450769210234},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":906.09715887460493},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":900.70817006504603},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":946.655711935402},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":941.14867595996702},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":884.4098922543551},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":878.93300146112392},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":924.49372548494352},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":918.89709321037162},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":862.36840322467333},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":856.80186037354451},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":901.97068961625791},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":896.28267767180978},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":839.9656401413215},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":834.30766078700481},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":936.19899241294252},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":930.32417965171862},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":872.28999269214614},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":866.44765175509519},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":912.55612788279473},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":906.58517838569333},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":848.77696417546099},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":343.02813579281246},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":923.9044298938079},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":917.80007738088284},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":859.04519629224797},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":852.97419591313178},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":899.33704643936585},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":893.1323000123657},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":834.61118148689593},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":828.43976048563172},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":874.36510659374403},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":868.05797101943176},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":809.77250260085088},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":803.49866516667998},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":848.98057094022215},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":842.56901183743889},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":784.52111786342084},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":778.14282900822172},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":823.17524232094729},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":816.65718539119666},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":758.84882764367239},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":752.36401243164096},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":796.94076273665746},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":790.31409297954951},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":732.74727134650357},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":726.15381410867371},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":770.26861018541513},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":763.53117109868413},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":706.20792424763954},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":699.50366778094462},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":743.1500954391654},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":736.29968820294971},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":679.22209426634163},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":672.40483901692528},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":715.57635875689039},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":708.61074140196888},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":651.78091867461808},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":644.84842190506174},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":687.53836653310555},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":680.45525309277446},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":623.87536074167815},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":616.8253356818484},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":659.02690788044242},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":651.82396752570185},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":627.78755479207996},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":620.57956832401953},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F242,SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!254:254,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
[null,"Fees During Construction",null,null,null,false,null,{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F244,SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!256:256,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
[null,"Fee Balance ",null,null,null,false,null,{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F246,SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!258:258,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Opening Balance ",null,null,true,null,{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!H$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!I$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!J$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!K$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!L$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!M$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!N$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!O$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!P$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!R$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!S$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!T$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!U$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!V$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!W$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!X$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":1050},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F247,SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!259:259,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Add Fees ",null,null,false,null,{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!H$3))","v":1050},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F248,SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!260:260,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Closing Balance ",null,null,true,null,{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!H$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!I$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!J$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!K$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!L$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!M$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!N$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!O$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!P$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!R$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!S$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!T$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!U$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!V$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!W$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!X$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":1050},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F249,SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!261:261,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
[null,null,"Less Amortization on fees ",null,null,false,null,{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!R$3))","v":52.5},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!S$3))","v":52.5},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!T$3))","v":52.5},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!U$3))","v":52.5},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!V$3))","v":52.5},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!W$3))","v":52.5},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!X$3))","v":52.5},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":52.5},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":52.5},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":52.5},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":52.5},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":52.5},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":52.5},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":52.5},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":52.5},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":52.5},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":52.5},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":52.5},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":52.5},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":52.5},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F251,SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!263:263,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Accumulated Amortisation",null,null,false,null,{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!R$3))","v":105},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!S$3))","v":262.5},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!T$3))","v":420},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!U$3))","v":577.5},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!V$3))","v":735},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!W$3))","v":892.5},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!X$3))","v":1050},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":1207.5},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":1365},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":1522.5},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":1680},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":1837.5},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":1995},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":2152.5},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":2310},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":2467.5},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":2625},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":2782.5},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":2940},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":3097.5},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":3150},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":2100},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F252,SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!264:264,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Net Plant",null,null,false,null,{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!H$3))","v":3150},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!I$3))","v":3150},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!J$3))","v":3150},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!K$3))","v":3150},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!L$3))","v":3150},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!M$3))","v":3150},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!N$3))","v":3150},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!O$3))","v":3150},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!P$3))","v":3150},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":3150},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!R$3))","v":3045},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!S$3))","v":2887.5},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!T$3))","v":2730},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!U$3))","v":2572.5},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!V$3))","v":2415},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!W$3))","v":2257.5},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!X$3))","v":2100},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":1942.5},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":1785},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":1627.5},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":1470},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":1312.5},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":1155},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":997.5},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":840},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":682.5},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":525},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":367.5},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":210},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":52.5},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F253,SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!265:265,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
[null,"IDC Balance ",null,null,null,false,null,{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F255,SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!267:267,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Depreciation Rate",null,null,false,null,{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!R$3))","v":2.5000000000000001E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!S$3))","v":2.5000000000000001E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!T$3))","v":2.5000000000000001E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!U$3))","v":2.5000000000000001E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!V$3))","v":2.2500000000000003E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!W$3))","v":2.2500000000000003E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!X$3))","v":2.2500000000000003E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":2.2500000000000003E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":2.0250000000000004E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":2.0250000000000004E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":2.0250000000000004E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":2.0250000000000004E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":1.8225000000000002E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":1.8225000000000002E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":1.8225000000000002E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":1.8225000000000002E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":1.6402500000000004E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":1.6402500000000004E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":1.6402500000000004E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":1.6402500000000004E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":1.4762250000000001E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":1.4762250000000001E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":1.4762250000000001E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":1.4762250000000001E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":1.4762250000000001E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":1.4762250000000001E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":1.4762250000000001E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":1.4762250000000001E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":1.4762250000000001E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":1.4762250000000001E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":1.4762250000000001E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":1.4762250000000001E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":1.4762250000000001E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":1.4762250000000001E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":1.4762250000000001E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":1.4762250000000001E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":1.4762250000000001E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":1.4762250000000001E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":1.4762250000000001E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":1.4762250000000001E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":1.4762250000000001E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":1.4762250000000001E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":1.4762250000000001E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":1.4762250000000001E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":1.4762250000000001E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":1.4762250000000001E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":1.4762250000000001E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":1.4762250000000001E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":1.4762250000000001E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":1.4762250000000001E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":1.4762250000000001E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":1.4762250000000001E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":1.4762250000000001E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":1.4762250000000001E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":1.4762250000000001E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":1.4762250000000001E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":1.4762250000000001E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":1.4762250000000001E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":1.4762250000000001E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":1.4762250000000001E-2},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F256,SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!268:268,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Opening Balance ",null,null,true,null,{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!H$3))","v":10.366576398223366},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!I$3))","v":90.114861198918078},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!J$3))","v":297.99594548405094},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!K$3))","v":696.72519304978903},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!L$3))","v":1297.4781478886232},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!M$3))","v":2050.2231423870394},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!N$3))","v":2884.2243658220632},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!O$3))","v":3749.0804266256218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!P$3))","v":4622.2530543206522},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":5497.0155690413139},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!R$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!S$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!T$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!U$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!V$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!W$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!X$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":5788.668453779218},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F257,SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!269:269,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Add IDC ",null,null,false,null,{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!H$3))","v":27.262818337738807},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!I$3))","v":114.23800152271242},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!J$3))","v":266.23004118229483},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!K$3))","v":468.25374845539079},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!L$3))","v":659.10191173599605},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!M$3))","v":787.23471122043406},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!N$3))","v":848.35684055906154},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!O$3))","v":869.06228830609211},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!P$3))","v":874.0398321130217},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":874.8882603464765},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F258,SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!270:270,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Closing Balance ",null,null,true,null,{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!H$3))","v":27.262818337738807},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!I$3))","v":141.50081986045123},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!J$3))","v":407.73086104274603},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!K$3))","v":875.98460949813693},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!L$3))","v":1535.086521234133},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!M$3))","v":2322.3212324545671},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!N$3))","v":3170.6780730136279},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!O$3))","v":4039.7403613197203},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!P$3))","v":4913.7801934327417},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!R$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!S$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!T$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!U$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!V$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!W$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!X$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":5788.668453779218},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F259,SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!271:271,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
[null,null,"Depreciation on IDC",null,null,false,null,{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!R$3))","v":144.71671134448044},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!S$3))","v":144.71671134448044},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!T$3))","v":144.71671134448044},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!U$3))","v":144.71671134448044},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!V$3))","v":130.24504021003241},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!W$3))","v":130.24504021003241},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!X$3))","v":130.24504021003241},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":130.24504021003241},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":117.22053618902919},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":117.22053618902919},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":117.22053618902919},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":117.22053618902919},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":105.49848257012624},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":105.49848257012624},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":105.49848257012624},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":105.49848257012624},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":94.948634313113644},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":94.948634313113644},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":94.948634313113644},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":94.948634313113644},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":85.453770881802271},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":85.453770881802271},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":85.453770881802271},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":85.453770881802271},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":85.453770881802271},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":85.453770881802271},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":85.453770881802271},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":85.453770881802271},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":85.453770881802271},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":85.453770881802271},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":85.453770881802271},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":85.453770881802271},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":85.453770881802271},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":85.453770881802271},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":85.453770881802271},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":85.453770881802271},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":85.453770881802271},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":85.453770881802271},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":85.453770881802271},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":85.453770881802271},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":85.453770881802271},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":85.453770881802271},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":85.453770881802271},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":85.453770881802271},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":85.453770881802271},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":85.453770881802271},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":85.453770881802271},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":85.453770881802271},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":85.453770881802271},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":85.453770881802271},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":85.453770881802271},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":85.453770881802271},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":85.453770881802271},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":85.453770881802271},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":85.453770881802271},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":85.453770881802271},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":85.453770881802271},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":85.453770881802271},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":85.453770881802271},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":85.453770881802271},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F261,SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!273:273,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Accumulated Depreciation",null,null,false,null,{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!R$3))","v":289.43342268896089},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!S$3))","v":723.58355672240225},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!T$3))","v":1157.7336907558436},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!U$3))","v":1591.883824789285},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!V$3))","v":1997.0906165538299},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!W$3))","v":2387.8257371839272},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!X$3))","v":2778.5608578140241},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":3169.2959784441214},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":3533.9820910322123},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":3885.6436995992999},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":4237.3053081663875},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":4588.966916733475},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":4917.1844180627568},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":5233.679865773136},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":5550.1753134835144},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":5866.6707611938928},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":6162.0665123902472},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":6446.912415329587},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":6731.7583182689259},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":7016.6042212082648},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":7282.4603972849827},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":7538.8217099303902},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":7795.1830225757976},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":8051.5443352212051},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":8307.9056478666134},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":8564.2669605120209},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":8820.6282731574283},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":9076.9895858028358},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":9333.3508984482432},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":9589.7122110936507},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":9846.0735237390581},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":10102.434836384466},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":10358.796149029873},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":10615.157461675281},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":10871.518774320688},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":11127.880086966095},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":11384.241399611503},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":11640.60271225691},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":11896.964024902318},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":12153.325337547725},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":12409.686650193133},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":12666.04796283854},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":12922.409275483948},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":13178.770588129355},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":13435.131900774762},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":13691.49321342017},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":13947.854526065577},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":14204.215838710985},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":14460.577151356392},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":14716.9384640018},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":14973.299776647207},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":15229.661089292615},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":15486.022401938022},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":15742.38371458343},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":15998.745027228837},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":16255.106339874244},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":16511.467652519652},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":16767.828965165059},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":17024.190277810467},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":17280.551590455874},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":17366.005361337677},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":11577.336907558451},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F262,SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!274:274,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Net IDC Investment",null,null,false,null,{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!H$3))","v":37.629394735962173},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!I$3))","v":284.58886787806216},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!J$3))","v":915.66708951560634},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!K$3))","v":2113.1954023539474},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!L$3))","v":3909.4879481326943},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!M$3))","v":6159.4835537025574},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!N$3))","v":8655.8514268990766},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!O$3))","v":11248.040879396738},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!P$3))","v":13866.899508990018},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":16491.063893397259},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!R$3))","v":17076.571938648696},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!S$3))","v":16642.421804615253},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!T$3))","v":16208.271670581809},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!U$3))","v":15774.121536548369},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!V$3))","v":15368.914744783822},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!W$3))","v":14978.179624153727},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!X$3))","v":14587.444503523629},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":14196.709382893532},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":13832.023270305443},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":13480.361661738352},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":13128.700053171267},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":12777.038444604179},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":12448.820943274897},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":12132.325495564519},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":11815.830047854139},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":11499.33460014376},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":11203.938848947408},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":10919.092946008066},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":10634.247043068728},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":10349.40114012939},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":10083.544964052671},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":9827.1836514072638},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":9570.8223387618564},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":9314.4610261164489},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":9058.0997134710415},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":8801.738400825634},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":8545.3770881802266},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":8289.0157755348191},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":8032.6544628894117},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":7776.2931502440042},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":7519.9318375985968},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":7263.5705249531893},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":7007.2092123077819},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":6750.8478996623744},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":6494.486587016967},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":6238.1252743715595},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":5981.763961726152},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":5725.4026490807446},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":5469.0413364353371},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":5212.6800237899297},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":4956.3187111445222},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":4699.9573984991148},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":4443.5960858537073},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":4187.2347732082999},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":3930.8734605628924},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":3674.512147917485},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":3418.1508352720775},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":3161.7895226266701},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":2905.4282099812626},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":2649.0668973358552},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":2392.7055846904477},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":2136.3442720450403},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":1879.9829593996328},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":1623.6216467542254},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":1367.2603341088179},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":1110.8990214634105},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":854.53770881800301},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":598.17639617259556},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":341.81508352718811},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":85.453770881780656},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":-2.1827872842550278E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":-1.4551915228366852E-11},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F263,SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!275:275,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
["Income Statement",null,null,null,null,null,null,{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F265,SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!277:277,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Revenues",null,null,null,false,null,{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!R$3))","v":12364.241139649104},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!S$3))","v":12311.186152815959},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!T$3))","v":12370.971739615434},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!U$3))","v":12430.66719960921},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!V$3))","v":12425.591606292915},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!W$3))","v":12437.830056005079},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!X$3))","v":12432.740738111488},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":12493.030441147577},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":12487.869721984869},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":12434.456655789008},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":12495.442432563274},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":12556.335030830334},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":17040.133157908596},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":16966.038528778816},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":17149.288065258152},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":17332.442854005643},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":16466.029912950275},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":16394.355173787539},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":16571.429980105946},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":16748.413231288185},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":16743.257199920783},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":16856.165347443955},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":16850.994872189858},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":17030.96388281331},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":17025.720867682008},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":16952.733698199896},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":17135.839529710487},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":17318.850687790757},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":17313.51904615041},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":16931.94288765415},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":17114.824158411262},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":17297.610871845427},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":17292.285768923452},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":16911.177574931404},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":17093.834560336058},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":17276.397104382737},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":15762.385842394799},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":15586.273149548513},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":15581.492202164445},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":14060.072268220927},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":15932.61693576656},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":15581.474759012261},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":15749.769674906162},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":15917.977575237193},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":15913.077195090718},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":15562.365658645023},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":15730.454177873087},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":15898.455788254054},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":15893.561417927413},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":15543.279993653612},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":15711.16236934044},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":15878.957942765064},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":15874.069574887821},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":15696.709042845545},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":15691.894220256661},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":15859.484009408407},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":15854.601636619169},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":15505.178854869038},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":15672.649701605853},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":15840.033958858276},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":15835.15757380467},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":15486.163323699358},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":15653.428784407672},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":15820.607761824835},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":15815.737357163511},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":15467.171113152359},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":15634.231439717336},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":15801.20538905415},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":15796.340957450764},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":15619.84888506079},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":15615.057638625542},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":15781.826811328185},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":15776.96834545739},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":15429.256539559947},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":15595.907352258455},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":15762.471999464722},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":16360.914083917849},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":16000.332579430646},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":16173.151562702575},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":16345.881191278177},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":16340.849080176886},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":15980.709792377536},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":16153.316830673284},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":14581.397103414936},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":16541.986818822457},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":16357.163666235048},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":16352.146255203526},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":16526.78755118871},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":16521.699747715051},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":16157.574655366281},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":16332.092004316288},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":16506.51912044335},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":16501.437556645251},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":16137.759026835874},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":16312.062347936242},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":16486.27554687508},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":16481.200215100209},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":16117.967700166511},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":16292.057255900712},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":16466.056799999085},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":16460.9876926045},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":16277.069540971836},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":16272.076698084022},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":16445.86284936795},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":16440.799958720076},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":16078.457833232378},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":16252.120644397435},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":16425.693664571587},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":16420.636983046214},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":16058.739233469676},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":16232.189064789123},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":16405.549215237214},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":16400.49873521948},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":16039.044816572065},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":16212.281929244098},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":16385.429471029285},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":16380.385184913677},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":16197.36760282813},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":16192.399207784203},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":16365.334401649474},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":16360.296301839791},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":15999.728412777135},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":16172.54087046803},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":16345.263976836599},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":16340.232055745968},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":15980.106366673219},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":14478.86925278598},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":16540.465185130739},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F266,SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!278:278,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Operating Expenses",null,null,null,false,null,{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!R$3))","v":10865.605102659287},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!S$3))","v":10905.337142896838},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!T$3))","v":11017.370494502578},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!U$3))","v":11129.589311230404},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!V$3))","v":11147.000053716936},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!W$3))","v":11069.362894673714},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!X$3))","v":11086.867856169403},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":11199.677201616789},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":11217.43999581672},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":11044.551538200623},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":11157.770218507087},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":11271.181923497395},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":11289.303663551322},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":11116.275891405658},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":11230.10510111469},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":11344.13122405361},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":10906.741028390526},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":10743.182114976566},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":10852.371720336956},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":10961.755075212528},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":10980.304493418316},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":10907.77320802043},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":10926.425451636296},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":11036.428194607268},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":11055.351666915121},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":10891.539381025097},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":11001.972269615184},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":11112.606772418298},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":11131.911630129269},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":10967.968231410814},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":11079.041444181952},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":11190.320316772211},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":11210.014035068003},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":11045.936507513143},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":11157.662819794819},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":11269.598914939734},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":10519.197300124233},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":10454.991296938046},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":10474.631898095535},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":9737.7716118717253},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":10632.991216393881},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":10484.188511123271},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":10588.734788149955},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":10693.487640631914},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":10713.883184087023},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":10564.970871573743},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":10670.177748918954},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":10775.595330723525},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":10796.400649932339},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":10647.376223788189},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":10753.256844995414},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":10859.352378808113},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":10880.575515625214},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":10816.659214304358},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":10838.004191927692},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":10944.791155425297},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":10966.440309718604},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":10817.183978072188},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":10924.452536417053},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":11031.944667192485},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":11054.02819995055},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":10904.65199538558},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":11012.635268731468},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":11120.846569313886},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":11143.373005814348},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":10993.874259831398},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":11102.586435363752},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":11211.531178335703},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":11234.509211376113},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":11171.231243903989},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":11194.340751938867},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":11304.033485152369},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":11327.471978344598},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":11177.719975108803},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":11287.933616375303},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":11398.389168268797},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":11741.965422846872},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":11585.406274065932},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":11700.148101456307},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":11815.14311782505},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":11839.81406885976},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":11683.102311233786},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":11798.650428614787},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":11005.822445691736},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":11985.165270551963},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":11918.973899869925},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":11944.386024718126},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":12061.625187578542},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":12087.402822104164},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":11929.483600474116},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":12047.302238910015},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":12165.391947790231},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":12191.685040879136},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":12033.595682842981},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":12152.276308769233},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":12271.233373833173},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":12298.052036724486},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":12139.788964592895},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":12259.348609314011},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":12379.190164726069},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":12406.544707232179},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":12341.054582999794},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":12368.560308634007},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":12489.303818812823},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":12517.204753222351},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":12358.583287797581},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":12479.953383481123},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":12601.616649474203},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":12630.074694531762},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":12471.268431622191},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":12593.570635167085},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":12716.17180114857},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":12745.197886112834},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":12586.203011428215},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":12709.455705773795},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":12833.013265667807},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":12862.618534449353},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":12797.884554627033},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":12827.653094682622},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":12952.185898914575},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":12982.38171429519},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":12822.99792633666},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":12948.208175428925},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":13073.735437807296},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":13104.533385742241},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":12944.949170451931},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":12135.496727890579},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":13247.488386894958},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F267,SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!279:279,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"EBITDA",null,null,false,null,{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!R$3))","v":1498.6360369898189},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!S$3))","v":1405.8490099191195},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!T$3))","v":1353.6012451128545},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!U$3))","v":1301.0778883788066},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!V$3))","v":1278.5915525759783},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!W$3))","v":1368.4671613313662},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!X$3))","v":1345.8728819420853},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":1293.3532395307884},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":1270.4297261681504},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":1389.9051175883842},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":1337.6722140561865},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":1285.153107332937},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":5750.8294943572746},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":5849.7626373731582},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":5919.1829641434633},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":5988.3116299520352},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":5559.2888845597481},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":5651.1730588109749},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":5719.0582597689918},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":5786.6581560756604},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":5762.9527065024668},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":5948.3921394235249},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":5924.5694205535619},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":5994.5356882060432},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":5970.3692007668869},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":6061.194317174798},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":6133.8672600953032},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":6206.2439153724599},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":6181.6074160211419},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":5963.9746562433356},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":6035.7827142293108},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":6107.2905550732166},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":6082.2717338554503},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":5865.2410674182593},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":5936.1717405412364},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":6006.798189443004},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":5243.1885422705654},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":5131.2818526104693},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":5106.8603040689104},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":4322.3006563491999},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":5299.6257193726778},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":5097.2862478889874},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":5161.0348867562061},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":5224.4899346052789},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":5199.1940110036958},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":4997.3947870712791},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":5060.2764289541337},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":5122.8604575305289},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":5097.1607679950739},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":4895.9037698654247},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":4957.9055243450257},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":5019.6055639569522},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":4993.4940592626072},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":4880.049828541185},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":4853.8900283289722},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":4914.6928539831124},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":4888.1613269005629},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":4687.9948767968517},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":4748.1971651888016},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":4808.0892916657913},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":4781.1293738541226},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":4581.511328313778},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":4640.7935156762051},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":4699.7611925109468},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":4672.3643513491625},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":4473.2968533209605},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":4531.6450043535824},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":4589.6742107184491},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":4561.831746074653},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":4448.6176411568013},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":4420.7168866866741},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":4477.7933261758144},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":4449.4963671127935},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":4251.5365644511439},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":4307.9737358831517},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":4364.082831195924},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":4618.9486610709773},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":4414.9263053647137},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":4473.0034612462678},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":4530.7380734531253},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":4501.0350113171262},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":4297.607481143752},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":4354.6664020584967},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":3575.574657723198},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":4556.8215482704936},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":4438.1897663651234},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":4407.760230485399},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":4465.1623636101685},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":4434.2969256108872},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":4228.0910548921656},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":4284.7897654062745},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":4341.1271726531177},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":4309.7525157661157},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":4104.1633439928937},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":4159.7860391670101},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":4215.0421730419066},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":4183.1481783757226},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":3978.1787355736164},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":4032.7086465867019},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":4086.8666352730161},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":4054.4429853723209},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":3936.0149579720442},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":3903.5163894500165},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":3956.559030555125},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":3923.595205497727},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":3719.8745454347963},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":3772.1672609163143},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":3824.0770150973849},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":3790.562288514453},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":3587.4708018474848},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":3638.618429622039},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":3689.3774140886426},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":3655.3008491066503},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":3452.8418051438503},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":3502.8262234703061},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":3552.41620536148},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":3517.7666504643248},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":3399.4830482010975},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":3364.7461131015825},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":3413.1485027348981},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":3377.914587544602},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":3176.7304864404732},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":3224.3326950391065},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":3271.5285390293011},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":3235.6986700037269},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":3035.1571962212893},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":2343.3725248954015},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":3292.9767982357816},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F268,SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!280:280,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Less Depreciation",null,null,null,false,null,{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!R$3))","v":6375},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!S$3))","v":6375},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!T$3))","v":6375},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!U$3))","v":6375},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!V$3))","v":5737.5000000000018},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!W$3))","v":5737.5000000000018},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!X$3))","v":5737.5000000000018},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":5737.5000000000018},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":5163.7500000000018},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":5163.7500000000018},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":5163.7500000000018},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":5163.7500000000018},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":4647.3750000000009},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":4647.3750000000009},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":4647.3750000000009},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":4647.3750000000009},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":4182.6375000000007},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":4182.6375000000007},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":4182.6375000000007},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":4182.6375000000007},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":3764.3737500000007},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":3764.3737500000007},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":3764.3737500000007},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":3764.3737500000007},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":3764.3737500000007},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":3764.3737500000007},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":3764.3737500000007},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":3764.3737500000007},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":3764.3737500000007},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":3764.3737500000007},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":3764.3737500000007},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":3764.3737500000007},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":3764.3737500000007},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":3764.3737500000007},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":3764.3737500000007},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":3764.3737500000007},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":3764.3737500000007},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":3764.3737500000007},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":3764.3737500000007},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":3764.3737500000007},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":3764.3737500000007},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":3764.3737500000007},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":3764.3737500000007},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":3764.3737500000007},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":3764.3737500000007},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":3764.3737500000007},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":3764.3737500000007},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":3764.3737500000007},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":3764.3737500000007},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":3764.3737500000007},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":3764.3737500000007},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":3764.3737500000007},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":3764.3737500000007},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":3764.3737500000007},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":3764.3737500000007},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":3764.3737500000007},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":3764.3737500000007},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":3764.3737500000007},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":3764.3737500000007},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":3764.3737500000007},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F269,SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!281:281,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Less Depreciaton on IDC",null,null,null,false,null,{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!R$3))","v":197.21671134448047},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!S$3))","v":197.21671134448047},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!T$3))","v":197.21671134448047},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!U$3))","v":197.21671134448047},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!V$3))","v":182.74504021003241},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!W$3))","v":182.74504021003241},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!X$3))","v":182.74504021003241},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":182.74504021003241},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":169.72053618902919},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":169.72053618902919},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":169.72053618902919},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":169.72053618902919},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":157.99848257012624},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":157.99848257012624},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":157.99848257012624},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":157.99848257012624},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":147.44863431311364},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":147.44863431311364},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":147.44863431311364},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":147.44863431311364},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":85.453770881802271},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":85.453770881802271},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":85.453770881802271},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":85.453770881802271},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":85.453770881802271},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":85.453770881802271},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":85.453770881802271},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":85.453770881802271},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":85.453770881802271},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":85.453770881802271},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":85.453770881802271},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":85.453770881802271},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":85.453770881802271},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":85.453770881802271},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":85.453770881802271},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":85.453770881802271},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":85.453770881802271},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":85.453770881802271},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":85.453770881802271},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":85.453770881802271},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":85.453770881802271},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":85.453770881802271},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":85.453770881802271},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":85.453770881802271},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":85.453770881802271},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":85.453770881802271},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":85.453770881802271},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":85.453770881802271},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":85.453770881802271},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":85.453770881802271},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":85.453770881802271},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":85.453770881802271},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":85.453770881802271},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":85.453770881802271},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":85.453770881802271},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":85.453770881802271},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":85.453770881802271},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":85.453770881802271},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":85.453770881802271},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":85.453770881802271},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F270,SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!282:282,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"EBIT",null,null,false,null,{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!R$3))","v":-5073.5806743546618},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!S$3))","v":-5166.3677014253608},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!T$3))","v":-5218.6154662316258},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!U$3))","v":-5271.1388229656741},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!V$3))","v":-4641.6534876340556},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!W$3))","v":-4551.7778788786673},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!X$3))","v":-4574.3721582679482},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":-4626.8918006792455},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":-4063.0408100208806},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":-3943.5654186006468},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":-3995.798322132845},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":-4048.317428856094},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":945.45601178714719},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":1044.3891548030313},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":1113.8094815733359},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":1182.9381473819078},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":1229.2027502466335},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":1321.0869244978608},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":1388.9721254558767},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":1456.5720217625458},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":1913.1251856206641},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":2098.5646185417222},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":2074.7418996717593},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":2144.7081673242405},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":2120.5416798850838},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":2211.3667962929953},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":2284.0397392135001},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":2356.4163944906572},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":2331.7798951393393},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":2114.1471353615329},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":2185.9551933475082},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":2257.4630341914135},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":2232.4442129736472},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":2015.4135465364561},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":2086.3442196594333},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":2156.9706685612014},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":1393.3610213887625},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":1281.4543317286659},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":1257.032783187108},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":472.47313546739696},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":1449.7981984908754},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":1247.458727007185},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":1311.2073658744027},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":1374.662413723476},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":1349.3664901218929},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":1147.5672661894762},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":1210.4489080723308},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":1273.032936648726},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":1247.333247113271},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":1046.0762489836213},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":1108.0780034632228},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":1169.7780430751493},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":1143.6665383808042},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":1030.2223076593821},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":1004.0625074471693},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":1064.8653331013095},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":1038.3338060187605},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":838.1673559150488},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":898.36964430699823},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":958.26177078398837},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":4781.1293738541226},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":4581.511328313778},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":4640.7935156762051},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":4699.7611925109468},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":4672.3643513491625},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":4473.2968533209605},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":4531.6450043535824},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":4589.6742107184491},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":4561.831746074653},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":4448.6176411568013},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":4420.7168866866741},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":4477.7933261758144},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":4449.4963671127935},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":4251.5365644511439},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":4307.9737358831517},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":4364.082831195924},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":4618.9486610709773},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":4414.9263053647137},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":4473.0034612462678},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":4530.7380734531253},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":4501.0350113171262},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":4297.607481143752},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":4354.6664020584967},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":3575.574657723198},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":4556.8215482704936},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":4438.1897663651234},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":4407.760230485399},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":4465.1623636101685},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":4434.2969256108872},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":4228.0910548921656},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":4284.7897654062745},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":4341.1271726531177},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":4309.7525157661157},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":4104.1633439928937},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":4159.7860391670101},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":4215.0421730419066},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":4183.1481783757226},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":3978.1787355736164},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":4032.7086465867019},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":4086.8666352730161},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":4054.4429853723209},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":3936.0149579720442},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":3903.5163894500165},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":3956.559030555125},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":3923.595205497727},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":3719.8745454347963},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":3772.1672609163143},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":3824.0770150973849},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":3790.562288514453},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":3587.4708018474848},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":3638.618429622039},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":3689.3774140886426},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":3655.3008491066503},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":3452.8418051438503},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":3502.8262234703061},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":3552.41620536148},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":3517.7666504643248},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":3399.4830482010975},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":3364.7461131015825},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":3413.1485027348981},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":3377.914587544602},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":3176.7304864404732},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":3224.3326950391065},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":3271.5285390293011},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":3235.6986700037269},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":3035.1571962212893},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":2343.3725248954015},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":3292.9767982357816},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F271,SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!283:283,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Add: Interest Income",null,null,null,false,null,{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!R$3))","v":15.118624608316432},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!S$3))","v":21.018160327315798},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!T$3))","v":14.815361173363232},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!U$3))","v":20.17706388512579},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!V$3))","v":14.497516318762674},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!W$3))","v":19.705230008290542},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!X$3))","v":14.298196969198354},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":19.420703556687286},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":13.979992818097358},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":18.97172502104381},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":13.780640615755448},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":18.662770074650311},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":17.204005515546982},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":27.919353480925245},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":18.551629797367628},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":28.908432238179834},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":17.767972571262657},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":27.600237409733602},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":17.523469071619289},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":26.988850039208298},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":17.067513871111668},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":26.115389952106252},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":16.91796281101697},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":25.557927768181219},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":16.402523084915913},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":24.627963511375945},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":16.057416107512104},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":24.073676031001092},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":15.499806499813721},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":23.032964583338511},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":3.0613417843616797},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F272,SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!284:284,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Less Interest Expense (Tax Deductible!)",null,null,null,false,null,{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!R$3))","v":874.99999999999955},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!S$3))","v":874.99999999999955},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!T$3))","v":831.24999999999955},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!U$3))","v":831.24999999999955},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!V$3))","v":787.49999999999966},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!W$3))","v":787.49999999999966},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!X$3))","v":743.74999999999966},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":743.74999999999966},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":699.99999999999955},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":699.99999999999955},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":656.24999999999966},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":656.24999999999966},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":612.49999999999966},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":612.49999999999966},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":550.48532142099168},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":550.48532142099168},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":478.7523947044408},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":478.7523947044408},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":409.65919432854821},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":409.65919432854821},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":338.39223190021846},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":338.39223190021846},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":266.8891922427083},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":266.8891922427083},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":192.99716432514026},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":192.99716432514026},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":119.22738087100089},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":119.22738087100089},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":42.646023830333135},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":42.646023830333135},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F273,SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!285:285,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"EBT",null,null,false,null,{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!R$3))","v":-5933.4620497463447},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!S$3))","v":-6020.3495410980449},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!T$3))","v":-6035.0501050582625},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!U$3))","v":-6082.2117590805474},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!V$3))","v":-5414.6559713152919},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!W$3))","v":-5319.5726488703758},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!X$3))","v":-5303.8239612987491},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":-5351.2210971225577},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":-4749.0608172027833},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":-4624.5936935796035},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":-4638.2676815170889},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":-4685.9046587814428},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":350.16001730269454},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":459.80850828395688},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":581.87578994971182},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":661.36125819909603},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":768.2183281134553},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":869.93476720315357},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":996.83640019894779},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":1073.9016774732058},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":1591.8004675915572},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":1786.2877765936098},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":1824.7706702400678},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":1903.3769028497134},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":1943.9470386448593},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":2042.9975954792308},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":2180.8697744500114},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":2261.2626896506572},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":2304.6336778088198},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":2094.534076114538},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":2189.0165351318697},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":2257.4630341914135},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":2232.4442129736472},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":2015.4135465364561},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":2086.3442196594333},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":2156.9706685612014},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":1393.3610213887625},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":1281.4543317286659},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":1257.032783187108},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":472.47313546739696},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":1449.7981984908754},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":1247.458727007185},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":1311.2073658744027},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":1374.662413723476},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":1349.3664901218929},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":1147.5672661894762},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":1210.4489080723308},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":1273.032936648726},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":1247.333247113271},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":1046.0762489836213},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":1108.0780034632228},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":1169.7780430751493},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":1143.6665383808042},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":1030.2223076593821},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":1004.0625074471693},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":1064.8653331013095},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":1038.3338060187605},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":838.1673559150488},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":898.36964430699823},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":958.26177078398837},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":4781.1293738541226},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":4581.511328313778},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":4640.7935156762051},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":4699.7611925109468},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":4672.3643513491625},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":4473.2968533209605},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":4531.6450043535824},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":4589.6742107184491},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":4561.831746074653},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":4448.6176411568013},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":4420.7168866866741},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":4477.7933261758144},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":4449.4963671127935},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":4251.5365644511439},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":4307.9737358831517},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":4364.082831195924},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":4618.9486610709773},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":4414.9263053647137},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":4473.0034612462678},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":4530.7380734531253},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":4501.0350113171262},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":4297.607481143752},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":4354.6664020584967},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":3575.574657723198},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":4556.8215482704936},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":4438.1897663651234},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":4407.760230485399},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":4465.1623636101685},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":4434.2969256108872},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":4228.0910548921656},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":4284.7897654062745},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":4341.1271726531177},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":4309.7525157661157},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":4104.1633439928937},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":4159.7860391670101},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":4215.0421730419066},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":4183.1481783757226},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":3978.1787355736164},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":4032.7086465867019},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":4086.8666352730161},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":4054.4429853723209},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":3936.0149579720442},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":3903.5163894500165},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":3956.559030555125},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":3923.595205497727},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":3719.8745454347963},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":3772.1672609163143},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":3824.0770150973849},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":3790.562288514453},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":3587.4708018474848},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":3638.618429622039},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":3689.3774140886426},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":3655.3008491066503},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":3452.8418051438503},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":3502.8262234703061},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":3552.41620536148},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":3517.7666504643248},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":3399.4830482010975},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":3364.7461131015825},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":3413.1485027348981},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":3377.914587544602},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":3176.7304864404732},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":3224.3326950391065},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":3271.5285390293011},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":3235.6986700037269},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":3035.1571962212893},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":2343.3725248954015},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":3292.9767982357816},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F274,SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!286:286,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Less Taxes",null,null,null,false,null,{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!R$3))","v":-2385.2517439980306},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!S$3))","v":-2420.1805155214142},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!T$3))","v":-2426.0901422334218},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!U$3))","v":-2445.0491271503802},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!V$3))","v":-2176.6917004687475},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!W$3))","v":-2138.4682048458913},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!X$3))","v":-2132.1372324420972},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":-2151.1908810432683},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":-1909.122448515519},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":-1859.0866648190006},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":-1864.5836079698697},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":-1883.7336728301402},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":140.7643269556832},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":184.84302033015069},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":233.9140675597842},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":265.86722579603662},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":308.82376790160907},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":349.71377641566767},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":400.72823287997704},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":431.70847434422876},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":639.90378797180597},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":718.0876861906313},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":733.55780943650734},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":765.15751494558481},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":781.46670953523358},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":821.28503338265091},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":876.70964932890456},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":909.02760123956432},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":926.46273847914563},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":842.00269859804439},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":879.98464712301165},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":907.50013974494823},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":897.4425736154061},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":810.19624570765541},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":838.71037630309218},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":867.10220876160292},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":560.13113059828254},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":515.14464135492369},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":505.3271788412174},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":189.93420045789355},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":582.81887579333193},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":501.47840825688832},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":527.10536108150995},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":552.61429031683736},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":542.44532902900096},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":461.32204100816944},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":486.600461045077},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":511.75924053278789},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":501.42796533953492},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":420.52265209141581},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":445.44735739221551},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":470.25077331621003},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":459.75394842908327},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":414.14936767907159},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":403.63312799376206},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":428.07586390672645},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":417.41019001954169},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":336.94327707784964},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":361.14459701141328},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":385.22123185516335},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":1922.0140082893572},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":1841.7675539821389},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":1865.5989933018348},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":1889.3039993894008},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":1878.2904692423631},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":1798.2653350350265},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":1821.7212917501402},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":1845.0490327088166},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":1833.8563619220108},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":1788.3442917450343},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":1777.1281884480431},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":1800.0729171226772},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":1788.6975395793429},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":1709.1176989093601},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":1731.8054418250267},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":1754.3612981407614},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":1856.8173617505331},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":1774.8003747566149},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":1798.1473914209996},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":1821.3567055281565},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":1809.4160745494851},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":1727.6382074197882},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":1750.5758936275158},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":1437.3810124047259},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":1831.8422624047384},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":1784.15228607878},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":1771.9196126551303},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":1794.9952701712878},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":1782.587364095577},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":1699.6926040666506},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":1722.4854856933225},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":1745.1331234065538},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":1732.5205113379786},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":1649.8736642851436},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":1672.2339877451382},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":1694.4469535628464},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":1681.6255677070408},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":1599.2278517005939},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":1621.1488759278541},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":1642.9203873797526},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":1629.8860801196734},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":1582.2780131047618},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":1569.2135885589068},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":1590.5367302831603},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":1577.2852726100864},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":1495.3895672647882},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":1516.4112388883584},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":1537.278960069149},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":1523.8060399828103},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":1442.163262342689},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":1462.7246087080598},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":1483.1297204636344},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":1469.4309413408735},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":1388.042405667828},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":1408.136141835063},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":1428.071314555315},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":1414.1421934866587},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":1366.5921853768414},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":1352.6279374668361},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":1372.0856980994292},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":1357.9216641929302},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":1277.0456555490705},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":1296.1817434057209},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":1315.1544726897791},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":1300.7508653414984},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":1220.1331928809584},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":942.03575500795148},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":1323.7766728907843},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F275,SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!287:287,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
[null,"NOL Calculation",null,null,null,null,null,{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F277,SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!289:289,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Opening Balance",null,null,true,null,{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!R$3))","v":3944.3308211067811},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!S$3))","v":9915.1250991625748},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!T$3))","v":15985.368411025998},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!U$3))","v":22061.991468170061},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!V$3))","v":27668.751489372287},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!W$3))","v":33010.437407572346},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!X$3))","v":38349.154673470766},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":43694.563599012559},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":48614.363892912508},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":53261.300461496648},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":57933.927117002626},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":62613.792944425208},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":63953.737125325119},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":63592.382167885844},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":62928.55404002672},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":62261.686901472203},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":61621.220972704497},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":60846.012494851588},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":59770.984420251829},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":58691.359182715176},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":57364.164032775603},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":55674.04550776261},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":53769.226878938127},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":51859.660784727246},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":50024.037893004119},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":48078.670914692877},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":45815.587818241213},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":43547.887340096459},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":41355.251330521329},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":39253.969623543446},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":36966.38309860952},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":34700.69767613132},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":32556.05981705376},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":30532.236100495262},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":28341.63646994426},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":26176.314842412419},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":24621.507361130392},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":23331.857924177559},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":21979.282639184712},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":20651.345707608612},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":20179.911744582085},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":18924.083399096169},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":17515.939137257541},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":16132.958040043335},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":14863.539443806239},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":13707.469458175836},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":12400.420369992895},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":11118.935565219068},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":9950.9434131310882},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":8896.2286898286693},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":7691.8895391640244},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":6513.5237879553088},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":5448.5838444947312},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":4409.5846016336436},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":3309.6023431269732},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":2236.0107543675335},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":1275.7811900849329},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":428.69567896658867},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F278,SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!290:290,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Add: NOL Created",null,null,false,null,{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!R$3))","v":5933.4620497463447},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!S$3))","v":6020.3495410980449},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!T$3))","v":6035.0501050582625},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!U$3))","v":6082.2117590805474},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!V$3))","v":5414.6559713152919},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!W$3))","v":5319.5726488703758},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!X$3))","v":5303.8239612987491},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":5351.2210971225577},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":4749.0608172027833},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":4624.5936935796035},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":4638.2676815170889},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":4685.9046587814428},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":32.509675880655124},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":468.27737208919092},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F279,SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!291:291,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Less: NOL Used",null,null,false,null,{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":350.16001730269454},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":492.31818416461203},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":581.87578994971182},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":661.36125819909603},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":768.2183281134553},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":869.93476720315357},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":996.83640019894779},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":1073.9016774732058},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":1591.8004675915572},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":1786.2877765936098},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":1824.7706702400678},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":1903.3769028497134},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":1943.9470386448593},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":2042.9975954792308},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":2180.8697744500114},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":2261.2626896506572},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":2304.6336778088198},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":2094.534076114538},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":2189.0165351318697},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":2257.4630341914135},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":2232.4442129736472},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":2015.4135465364561},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":2086.3442196594333},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":2156.9706685612014},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":1393.3610213887625},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":1281.4543317286659},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":1257.032783187108},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":940.75050755658788},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":1449.7981984908754},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":1247.458727007185},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":1311.2073658744027},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":1374.662413723476},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":1349.3664901218929},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":1147.5672661894762},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":1210.4489080723308},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":1273.032936648726},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":1247.333247113271},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":1046.0762489836213},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":1108.0780034632228},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":1169.7780430751493},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":1143.6665383808042},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":1030.2223076593821},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":1004.0625074471693},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":1064.8653331013095},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":1038.3338060187605},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":838.1673559150488},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":65.4973824116895},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F280,SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!292:292,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Closing Balance",null,null,true,null,{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!R$3))","v":5933.4620497463447},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!S$3))","v":11953.811590844389},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!T$3))","v":17988.861695902651},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!U$3))","v":24071.073454983198},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!V$3))","v":29485.729426298491},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!W$3))","v":34805.302075168867},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!X$3))","v":40109.126036467613},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":45460.34713359017},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":50209.407950792949},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":54834.001644372554},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":59472.26932588964},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":64158.173984671084},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":63808.013967368388},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":63348.205459084427},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":62766.329669134713},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":62104.968410935617},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":61336.75008282216},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":60466.815315619002},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":59469.978915420055},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":58396.077237946847},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":56804.276770355289},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":55017.988993761683},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":53193.218323521614},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":51289.841420671903},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":49345.894382027043},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":47302.896786547812},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":45122.027012097802},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":42860.764322447139},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":40556.130644638317},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":38461.596568523775},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":36272.580033391903},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":34015.116999200494},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":31782.672786226842},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":29767.259239690382},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":27680.915020030945},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":25523.944351469741},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":24130.583330080975},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":22849.128998352309},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":21592.096215165202},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":21119.623079697802},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":19669.824881206925},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":18422.366154199739},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":17111.158788325338},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":15736.49637460186},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":14387.129884479966},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":13239.562618290489},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":12029.113710218158},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":10756.080773569431},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":9508.7475264561581},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":8462.6712774725365},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":7354.593274009314},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":6184.815230934164},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":5041.1486925533591},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":4010.9263848939768},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":3006.8638774468077},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":1941.9985443454984},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":903.66473832673819},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":65.4973824116895},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F281,SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!293:293,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
[null,null,"Adjusted EBT",null,null,false,null,{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":832.87226189530861},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":958.26177078398837},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":4781.1293738541226},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":4581.511328313778},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":4640.7935156762051},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":4699.7611925109468},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":4672.3643513491625},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":4473.2968533209605},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":4531.6450043535824},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":4589.6742107184491},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":4561.831746074653},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":4448.6176411568013},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":4420.7168866866741},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":4477.7933261758144},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":4449.4963671127935},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":4251.5365644511439},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":4307.9737358831517},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":4364.082831195924},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":4618.9486610709773},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":4414.9263053647137},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":4473.0034612462678},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":4530.7380734531253},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":4501.0350113171262},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":4297.607481143752},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":4354.6664020584967},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":3575.574657723198},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":4556.8215482704936},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":4438.1897663651234},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":4407.760230485399},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":4465.1623636101685},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":4434.2969256108872},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":4228.0910548921656},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":4284.7897654062745},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":4341.1271726531177},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":4309.7525157661157},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":4104.1633439928937},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":4159.7860391670101},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":4215.0421730419066},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":4183.1481783757226},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":3978.1787355736164},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":4032.7086465867019},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":4086.8666352730161},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":4054.4429853723209},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":3936.0149579720442},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":3903.5163894500165},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":3956.559030555125},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":3923.595205497727},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":3719.8745454347963},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":3772.1672609163143},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":3824.0770150973849},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":3790.562288514453},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":3587.4708018474848},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":3638.618429622039},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":3689.3774140886426},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":3655.3008491066503},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":3452.8418051438503},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":3502.8262234703061},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":3552.41620536148},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":3517.7666504643248},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":3399.4830482010975},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":3364.7461131015825},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":3413.1485027348981},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":3377.914587544602},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":3176.7304864404732},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":3224.3326950391065},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":3271.5285390293011},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":3235.6986700037269},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":3035.1571962212893},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":2343.3725248954015},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":3292.9767982357816},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F283,SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!295:295,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Taxes After NOL",null,null,false,null,{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":334.81464928191411},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":385.22123185516335},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":1922.0140082893572},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":1841.7675539821389},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":1865.5989933018348},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":1889.3039993894008},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":1878.2904692423631},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":1798.2653350350265},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":1821.7212917501402},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":1845.0490327088166},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":1833.8563619220108},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":1788.3442917450343},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":1777.1281884480431},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":1800.0729171226772},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":1788.6975395793429},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":1709.1176989093601},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":1731.8054418250267},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":1754.3612981407614},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":1856.8173617505331},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":1774.8003747566149},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":1798.1473914209996},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":1821.3567055281565},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":1809.4160745494851},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":1727.6382074197882},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":1750.5758936275158},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":1437.3810124047259},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":1831.8422624047384},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":1784.15228607878},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":1771.9196126551303},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":1794.9952701712878},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":1782.587364095577},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":1699.6926040666506},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":1722.4854856933225},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":1745.1331234065538},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":1732.5205113379786},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":1649.8736642851436},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":1672.2339877451382},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":1694.4469535628464},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":1681.6255677070408},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":1599.2278517005939},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":1621.1488759278541},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":1642.9203873797526},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":1629.8860801196734},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":1582.2780131047618},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":1569.2135885589068},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":1590.5367302831603},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":1577.2852726100864},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":1495.3895672647882},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":1516.4112388883584},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":1537.278960069149},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":1523.8060399828103},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":1442.163262342689},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":1462.7246087080598},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":1483.1297204636344},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":1469.4309413408735},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":1388.042405667828},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":1408.136141835063},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":1428.071314555315},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":1414.1421934866587},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":1366.5921853768414},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":1352.6279374668361},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":1372.0856980994292},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":1357.9216641929302},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":1277.0456555490705},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":1296.1817434057209},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":1315.1544726897791},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":1300.7508653414984},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":1220.1331928809584},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":942.03575500795148},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":1323.7766728907843},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F284,SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!296:296,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Net Profits",null,null,false,null,{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!R$3))","v":-5933.4620497463447},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!S$3))","v":-6020.3495410980449},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!T$3))","v":-6035.0501050582625},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!U$3))","v":-6082.2117590805474},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!V$3))","v":-5414.6559713152919},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!W$3))","v":-5319.5726488703758},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!X$3))","v":-5303.8239612987491},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":-5351.2210971225577},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":-4749.0608172027833},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":-4624.5936935796035},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":-4638.2676815170889},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":-4685.9046587814428},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":350.16001730269454},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":459.80850828395688},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":581.87578994971182},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":661.36125819909603},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":768.2183281134553},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":869.93476720315357},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":996.83640019894779},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":1073.9016774732058},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":1591.8004675915572},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":1786.2877765936098},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":1824.7706702400678},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":1903.3769028497134},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":1943.9470386448593},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":2042.9975954792308},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":2180.8697744500114},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":2261.2626896506572},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":2304.6336778088198},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":2094.534076114538},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":2189.0165351318697},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":2257.4630341914135},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":2232.4442129736472},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":2015.4135465364561},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":2086.3442196594333},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":2156.9706685612014},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":1393.3610213887625},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":1281.4543317286659},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":1257.032783187108},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":472.47313546739696},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":1449.7981984908754},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":1247.458727007185},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":1311.2073658744027},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":1374.662413723476},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":1349.3664901218929},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":1147.5672661894762},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":1210.4489080723308},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":1273.032936648726},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":1247.333247113271},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":1046.0762489836213},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":1108.0780034632228},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":1169.7780430751493},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":1143.6665383808042},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":1030.2223076593821},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":1004.0625074471693},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":1064.8653331013095},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":1038.3338060187605},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":838.1673559150488},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":563.55499502508405},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":573.04053892882496},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":2859.1153655647649},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":2739.7437743316386},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":2775.1945223743705},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":2810.457193121546},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":2794.0738821067989},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":2675.0315182859345},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":2709.9237126034427},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":2744.6251780096327},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":2727.9753841526426},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":2660.273349411767},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":2643.588698238631},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":2677.7204090531372},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":2660.7988275334501},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":2542.4188655417843},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":2576.1682940581245},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":2609.7215330551626},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":2762.1312993204442},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":2640.1259306080988},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":2674.8560698252686},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":2709.3813679249693},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":2691.6189367676416},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":2569.9692737239634},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":2604.0905084309807},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":2138.1936453184721},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":2724.9792858657552},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":2654.0374802863439},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":2635.8406178302685},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":2670.1670934388812},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":2651.7095615153103},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":2528.3984508255148},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":2562.3042797129519},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":2595.9940492465644},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":2577.2320044281369},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":2454.2896797077506},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":2487.552051421872},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":2520.5952194790602},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":2501.5226106686819},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":2378.9508838730226},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":2411.5597706588478},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":2443.9462478932637},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":2424.5569052526475},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":2353.7369448672825},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":2334.3028008911097},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":2366.0223002719649},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":2346.3099328876406},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":2224.4849781700082},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":2255.7560220279561},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":2286.7980550282359},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":2266.7562485316425},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":2145.3075395047958},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":2175.8938209139792},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":2206.2476936250082},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":2185.8699077657766},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":2064.7993994760222},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":2094.6900816352431},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":2124.344890806165},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":2103.6244569776663},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":2032.8908628242561},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":2012.1181756347464},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":2041.0628046354689},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":2019.9929233516718},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":1899.6848308914027},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":1928.1509516333856},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":1956.374066339522},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":1934.9478046622285},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":1815.0240033403309},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":1401.3367698874499},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":1969.2001253449971},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F285,SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!297:297,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
["Cash Flow (Only After COD)",null,null,null,null,false,null,{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F287,SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!299:299,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"EBITDA",null,null,null,false,null,{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!R$3))","v":1498.6360369898189},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!S$3))","v":1405.8490099191195},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!T$3))","v":1353.6012451128545},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!U$3))","v":1301.0778883788066},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!V$3))","v":1278.5915525759783},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!W$3))","v":1368.4671613313662},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!X$3))","v":1345.8728819420853},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":1293.3532395307884},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":1270.4297261681504},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":1389.9051175883842},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":1337.6722140561865},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":1285.153107332937},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":5750.8294943572746},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":5849.7626373731582},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":5919.1829641434633},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":5988.3116299520352},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":5559.2888845597481},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":5651.1730588109749},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":5719.0582597689918},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":5786.6581560756604},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":5762.9527065024668},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":5948.3921394235249},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":5924.5694205535619},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":5994.5356882060432},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":5970.3692007668869},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":6061.194317174798},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":6133.8672600953032},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":6206.2439153724599},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":6181.6074160211419},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":5963.9746562433356},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":6035.7827142293108},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":6107.2905550732166},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":6082.2717338554503},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":5865.2410674182593},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":5936.1717405412364},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":6006.798189443004},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":5243.1885422705654},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":5131.2818526104693},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":5106.8603040689104},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":4322.3006563491999},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":5299.6257193726778},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":5097.2862478889874},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":5161.0348867562061},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":5224.4899346052789},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":5199.1940110036958},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":4997.3947870712791},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":5060.2764289541337},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":5122.8604575305289},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":5097.1607679950739},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":4895.9037698654247},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":4957.9055243450257},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":5019.6055639569522},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":4993.4940592626072},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":4880.049828541185},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":4853.8900283289722},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":4914.6928539831124},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":4888.1613269005629},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":4687.9948767968517},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":4748.1971651888016},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":4808.0892916657913},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":4781.1293738541226},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":4581.511328313778},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":4640.7935156762051},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":4699.7611925109468},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":4672.3643513491625},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":4473.2968533209605},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":4531.6450043535824},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":4589.6742107184491},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":4561.831746074653},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":4448.6176411568013},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":4420.7168866866741},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":4477.7933261758144},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":4449.4963671127935},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":4251.5365644511439},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":4307.9737358831517},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":4364.082831195924},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":4618.9486610709773},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":4414.9263053647137},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":4473.0034612462678},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":4530.7380734531253},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":4501.0350113171262},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":4297.607481143752},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":4354.6664020584967},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":3575.574657723198},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":4556.8215482704936},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":4438.1897663651234},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":4407.760230485399},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":4465.1623636101685},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":4434.2969256108872},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":4228.0910548921656},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":4284.7897654062745},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":4341.1271726531177},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":4309.7525157661157},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":4104.1633439928937},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":4159.7860391670101},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":4215.0421730419066},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":4183.1481783757226},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":3978.1787355736164},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":4032.7086465867019},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":4086.8666352730161},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":4054.4429853723209},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":3936.0149579720442},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":3903.5163894500165},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":3956.559030555125},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":3923.595205497727},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":3719.8745454347963},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":3772.1672609163143},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":3824.0770150973849},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":3790.562288514453},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":3587.4708018474848},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":3638.618429622039},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":3689.3774140886426},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":3655.3008491066503},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":3452.8418051438503},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":3502.8262234703061},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":3552.41620536148},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":3517.7666504643248},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":3399.4830482010975},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":3364.7461131015825},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":3413.1485027348981},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":3377.914587544602},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":3176.7304864404732},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":3224.3326950391065},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":3271.5285390293011},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":3235.6986700037269},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":3035.1571962212893},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":2343.3725248954015},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":3292.9767982357816},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F288,SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!300:300,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Less  Working Capital Changes",null,null,null,false,null,{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F289,SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!301:301,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Less Future Taxes Paid",null,null,null,false,null,{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":334.81464928191411},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":385.22123185516335},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":1922.0140082893572},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":1841.7675539821389},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":1865.5989933018348},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":1889.3039993894008},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":1878.2904692423631},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":1798.2653350350265},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":1821.7212917501402},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":1845.0490327088166},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":1833.8563619220108},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":1788.3442917450343},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":1777.1281884480431},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":1800.0729171226772},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":1788.6975395793429},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":1709.1176989093601},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":1731.8054418250267},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":1754.3612981407614},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":1856.8173617505331},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":1774.8003747566149},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":1798.1473914209996},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":1821.3567055281565},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":1809.4160745494851},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":1727.6382074197882},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":1750.5758936275158},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":1437.3810124047259},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":1831.8422624047384},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":1784.15228607878},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":1771.9196126551303},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":1794.9952701712878},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":1782.587364095577},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":1699.6926040666506},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":1722.4854856933225},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":1745.1331234065538},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":1732.5205113379786},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":1649.8736642851436},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":1672.2339877451382},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":1694.4469535628464},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":1681.6255677070408},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":1599.2278517005939},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":1621.1488759278541},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":1642.9203873797526},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":1629.8860801196734},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":1582.2780131047618},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":1569.2135885589068},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":1590.5367302831603},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":1577.2852726100864},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":1495.3895672647882},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":1516.4112388883584},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":1537.278960069149},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":1523.8060399828103},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":1442.163262342689},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":1462.7246087080598},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":1483.1297204636344},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":1469.4309413408735},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":1388.042405667828},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":1408.136141835063},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":1428.071314555315},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":1414.1421934866587},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":1366.5921853768414},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":1352.6279374668361},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":1372.0856980994292},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":1357.9216641929302},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":1277.0456555490705},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":1296.1817434057209},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":1315.1544726897791},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":1300.7508653414984},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":1220.1331928809584},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":942.03575500795148},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":1323.7766728907843},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F290,SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!302:302,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Add Interest Income",null,null,null,false,null,{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!R$3))","v":15.118624608316432},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!S$3))","v":21.018160327315798},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!T$3))","v":14.815361173363232},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!U$3))","v":20.17706388512579},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!V$3))","v":14.497516318762674},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!W$3))","v":19.705230008290542},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!X$3))","v":14.298196969198354},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":19.420703556687286},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":13.979992818097358},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":18.97172502104381},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":13.780640615755448},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":18.662770074650311},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":17.204005515546982},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":27.919353480925245},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":18.551629797367628},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":28.908432238179834},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":17.767972571262657},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":27.600237409733602},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":17.523469071619289},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":26.988850039208298},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":17.067513871111668},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":26.115389952106252},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":16.91796281101697},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":25.557927768181219},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":16.402523084915913},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":24.627963511375945},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":16.057416107512104},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":24.073676031001092},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":15.499806499813721},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":23.032964583338511},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":3.0613417843616797},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F291,SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!303:303,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Less: Interest on Defaulted Debt",null,null,null,false,null,{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F292,SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!304:304,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Cash Available for Debt Service",null,null,false,null,{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!R$3))","v":1513.7546615981353},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!S$3))","v":1426.8671702464353},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!T$3))","v":1368.4166062862178},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!U$3))","v":1321.2549522639324},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!V$3))","v":1293.0890688947411},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!W$3))","v":1388.1723913396568},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!X$3))","v":1360.1710789112838},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":1312.7739430874758},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":1284.4097189862478},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":1408.876842609428},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":1351.4528546719419},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":1303.8158774075873},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":5768.0334998728213},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":5877.6819908540838},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":5937.7345939408306},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":6017.2200621902148},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":5577.0568571310105},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":5678.7732962207092},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":5736.5817288406106},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":5813.6470061148684},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":5780.0202203735789},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":5974.5075293756308},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":5941.4873833645788},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":6020.0936159742241},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":5986.7717238518026},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":6085.8222806861741},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":6149.9246762028142},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":6230.3175914034609},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":6197.1072225209555},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":5987.0076208266737},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":6038.8440560136723},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":6107.2905550732166},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":6082.2717338554503},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":5865.2410674182593},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":5936.1717405412364},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":6006.798189443004},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":5243.1885422705654},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":5131.2818526104693},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":5106.8603040689104},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":4322.3006563491999},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":5299.6257193726778},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":5097.2862478889874},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":5161.0348867562061},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":5224.4899346052789},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":5199.1940110036958},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":4997.3947870712791},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":5060.2764289541337},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":5122.8604575305289},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":5097.1607679950739},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":4895.9037698654247},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":4957.9055243450257},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":5019.6055639569522},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":4993.4940592626072},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":4880.049828541185},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":4853.8900283289722},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":4914.6928539831124},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":4888.1613269005629},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":4687.9948767968517},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":4413.3825159068874},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":4422.8680598106275},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":2859.1153655647649},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":2739.7437743316386},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":2775.1945223743705},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":2810.457193121546},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":2794.0738821067989},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":2675.0315182859345},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":2709.9237126034427},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":2744.6251780096327},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":2727.9753841526426},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":2660.273349411767},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":2643.588698238631},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":2677.7204090531372},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":2660.7988275334501},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":2542.4188655417843},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":2576.1682940581245},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":2609.7215330551626},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":2762.1312993204442},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":2640.1259306080988},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":2674.8560698252686},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":2709.3813679249693},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":2691.6189367676416},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":2569.9692737239634},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":2604.0905084309807},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":2138.1936453184721},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":2724.9792858657552},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":2654.0374802863439},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":2635.8406178302685},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":2670.1670934388812},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":2651.7095615153103},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":2528.3984508255148},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":2562.3042797129519},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":2595.9940492465644},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":2577.2320044281369},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":2454.2896797077506},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":2487.552051421872},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":2520.5952194790602},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":2501.5226106686819},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":2378.9508838730226},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":2411.5597706588478},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":2443.9462478932637},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":2424.5569052526475},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":2353.7369448672825},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":2334.3028008911097},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":2366.0223002719649},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":2346.3099328876406},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":2224.4849781700082},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":2255.7560220279561},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":2286.7980550282359},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":2266.7562485316425},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":2145.3075395047958},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":2175.8938209139792},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":2206.2476936250082},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":2185.8699077657766},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":2064.7993994760222},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":2094.6900816352431},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":2124.344890806165},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":2103.6244569776663},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":2032.8908628242561},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":2012.1181756347464},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":2041.0628046354689},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":2019.9929233516718},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":1899.6848308914027},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":1928.1509516333856},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":1956.374066339522},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":1934.9478046622285},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":1815.0240033403309},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":1401.3367698874499},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":1969.2001253449971},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F293,SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!305:305,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Less: Cash Deposited into Debt Service Account",null,null,null,false,null,{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!R$3))","v":1513.7546615981353},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!S$3))","v":1426.8671702464353},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!T$3))","v":1368.4166062862178},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!U$3))","v":1321.2549522639324},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!V$3))","v":1293.0890688947411},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!W$3))","v":1388.1723913396568},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!X$3))","v":1360.1710789112838},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":1312.7739430874758},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":1284.4097189862478},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":1408.876842609428},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":1351.4528546719419},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":1303.8158774075873},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":4724.9999999999991},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":4600.9706428419831},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":4457.5047894088821},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":4319.3183886570969},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":4176.7844638004372},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":4033.7783844854166},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":3885.9943286502803},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":3738.4547617420017},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":3585.2920476606664},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":-88.31809357334896},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F294,SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!306:306,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Add: Cash Withdrawn to Pay Debt Service",null,null,null,false,null,{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!S$3))","v":2940.6218318445704},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!U$3))","v":2689.6715585501502},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!W$3))","v":2681.2614602343979},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":2672.9450219987593},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":2693.2865615956757},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":2655.2687320795289},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":4724.9999999999991},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":4600.9706428419831},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":4457.5047894088821},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":4319.3183886570969},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":4176.7844638004372},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":4033.7783844854166},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":3885.9943286502803},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":3738.4547617420017},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":3496.9739540873175},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F295,SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!307:307,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Less: Debt Service Paid",null,null,null,false,null,{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!S$3))","v":2940.6218318445704},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!U$3))","v":2689.6715585501502},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!W$3))","v":2681.2614602343979},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":2672.9450219987593},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":2693.2865615956757},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":2655.2687320795289},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":4724.9999999999991},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":4600.9706428419831},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":4457.5047894088821},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":4319.3183886570969},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":4176.7844638004372},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":4033.7783844854166},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":3885.9943286502803},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":3738.4547617420017},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":3496.9739540873175},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F296,SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!308:308,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Cash After Debt Service Account",null,null,false,null,{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":1043.0334998728219},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":5877.6819908540829},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":1336.7639510988474},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":6017.2200621902148},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":1119.5520677221289},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":5678.7732962207092},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":1417.2633401835139},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":5813.6470061148684},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":1603.2357565731413},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":5974.5075293756308},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":1907.7089988791622},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":6020.0936159742241},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":2100.7773952015223},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":6085.8222806861741},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":2411.469914460813},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":6230.31759140346},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":2611.8151748602891},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":5987.0076208266728},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":6127.1621495870213},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":6107.2905550732166},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":6082.2717338554503},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":5865.2410674182593},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":5936.1717405412364},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":6006.798189443004},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":5243.1885422705654},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":5131.2818526104693},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":5106.8603040689104},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":4322.3006563491999},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":5299.6257193726778},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":5097.2862478889874},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":5161.0348867562061},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":5224.4899346052789},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":5199.1940110036958},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":4997.3947870712791},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":5060.2764289541337},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":5122.8604575305289},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":5097.1607679950739},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":4895.9037698654247},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":4957.9055243450257},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":5019.6055639569522},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":4993.4940592626072},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":4880.049828541185},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":4853.8900283289722},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":4914.6928539831124},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":4888.1613269005629},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":4687.9948767968517},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":4413.3825159068874},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":4422.8680598106275},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":2859.1153655647649},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":2739.7437743316386},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":2775.1945223743705},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":2810.457193121546},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":2794.0738821067989},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":2675.0315182859345},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":2709.9237126034427},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":2744.6251780096327},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":2727.9753841526426},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":2660.273349411767},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":2643.588698238631},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":2677.7204090531372},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":2660.7988275334501},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":2542.4188655417843},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":2576.1682940581245},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":2609.7215330551626},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":2762.1312993204442},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":2640.1259306080988},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":2674.8560698252686},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":2709.3813679249693},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":2691.6189367676416},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":2569.9692737239634},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":2604.0905084309807},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":2138.1936453184721},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":2724.9792858657552},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":2654.0374802863439},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":2635.8406178302685},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":2670.1670934388812},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":2651.7095615153103},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":2528.3984508255148},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":2562.3042797129519},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":2595.9940492465644},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":2577.2320044281369},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":2454.2896797077506},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":2487.552051421872},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":2520.5952194790602},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":2501.5226106686819},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":2378.9508838730226},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":2411.5597706588478},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":2443.9462478932637},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":2424.5569052526475},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":2353.7369448672825},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":2334.3028008911097},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":2366.0223002719649},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":2346.3099328876406},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":2224.4849781700082},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":2255.7560220279561},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":2286.7980550282359},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":2266.7562485316425},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":2145.3075395047958},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":2175.8938209139792},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":2206.2476936250082},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":2185.8699077657766},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":2064.7993994760222},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":2094.6900816352431},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":2124.344890806165},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":2103.6244569776663},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":2032.8908628242561},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":2012.1181756347464},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":2041.0628046354689},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":2019.9929233516718},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":1899.6848308914027},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":1928.1509516333856},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":1956.374066339522},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":1934.9478046622285},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":1815.0240033403309},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":1401.3367698874499},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":1969.2001253449971},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F297,SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!309:309,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Less: Cash Deposited into Cash Sweep Account",null,null,null,false,null,{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":312.9100499618466},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":1763.304597256225},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":401.02918532965424},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":1805.1660186570643},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":335.86562031663863},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":1703.6319888662124},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":425.17900205505418},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":1744.0941018344606},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":480.97072697194238},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":1792.3522588126893},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":572.31269966374862},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":1806.0280847922672},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":630.23321856045663},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":1825.7466842058523},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":723.4409743382439},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":1869.0952774210382},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":783.54455245808674},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":1169.1430152708874},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F298,SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!310:310,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Add: Cash Withdrawn to Pre-pay Debt",null,null,null,false,null,{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":1461.1742863206348},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":2238.6341373240675},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":2027.4560300714077},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":2201.3569942663798},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":2220.2431726008158},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":2411.3622334054435},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":2401.5826763311484},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":2626.508563253421},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F299,SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!311:311,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Less: Cash Sweep Paid",null,null,null,false,null,{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":1461.1742863206348},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":2238.6341373240675},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":2027.4560300714077},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":2201.3569942663798},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":2220.2431726008158},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":2411.3622334054435},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":2401.5826763311484},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":2626.508563253421},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":2555.72996319905},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F300,SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!312:312,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Cash After Sweep Account",null,null,false,null,{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":730.1234499109753},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":4114.3773935978579},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":935.73476576919325},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":4212.0540435331504},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":783.6864474054903},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":3975.1413073544968},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":992.08433812845976},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":4069.5529042804078},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":1122.2650296011989},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":4182.155270562942},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":1335.3962992154136},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":4214.0655311819573},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":1470.5441766410654},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":4260.0755964803229},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":1688.0289401225691},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":4361.2223139824227},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":1828.2706224022022},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":7373.5945687548356},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":6127.1621495870213},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":6107.2905550732166},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":6082.2717338554503},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":5865.2410674182593},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":5936.1717405412364},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":6006.798189443004},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":5243.1885422705654},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":5131.2818526104693},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":5106.8603040689104},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":4322.3006563491999},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":5299.6257193726778},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":5097.2862478889874},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":5161.0348867562061},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":5224.4899346052789},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":5199.1940110036958},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":4997.3947870712791},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":5060.2764289541337},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":5122.8604575305289},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":5097.1607679950739},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":4895.9037698654247},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":4957.9055243450257},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":5019.6055639569522},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":4993.4940592626072},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":4880.049828541185},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":4853.8900283289722},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":4914.6928539831124},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":4888.1613269005629},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":4687.9948767968517},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":4413.3825159068874},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":4422.8680598106275},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":2859.1153655647649},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":2739.7437743316386},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":2775.1945223743705},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":2810.457193121546},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":2794.0738821067989},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":2675.0315182859345},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":2709.9237126034427},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":2744.6251780096327},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":2727.9753841526426},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":2660.273349411767},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":2643.588698238631},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":2677.7204090531372},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":2660.7988275334501},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":2542.4188655417843},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":2576.1682940581245},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":2609.7215330551626},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":2762.1312993204442},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":2640.1259306080988},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":2674.8560698252686},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":2709.3813679249693},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":2691.6189367676416},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":2569.9692737239634},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":2604.0905084309807},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":2138.1936453184721},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":2724.9792858657552},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":2654.0374802863439},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":2635.8406178302685},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":2670.1670934388812},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":2651.7095615153103},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":2528.3984508255148},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":2562.3042797129519},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":2595.9940492465644},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":2577.2320044281369},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":2454.2896797077506},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":2487.552051421872},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":2520.5952194790602},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":2501.5226106686819},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":2378.9508838730226},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":2411.5597706588478},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":2443.9462478932637},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":2424.5569052526475},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":2353.7369448672825},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":2334.3028008911097},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":2366.0223002719649},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":2346.3099328876406},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":2224.4849781700082},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":2255.7560220279561},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":2286.7980550282359},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":2266.7562485316425},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":2145.3075395047958},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":2175.8938209139792},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":2206.2476936250082},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":2185.8699077657766},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":2064.7993994760222},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":2094.6900816352431},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":2124.344890806165},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":2103.6244569776663},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":2032.8908628242561},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":2012.1181756347464},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":2041.0628046354689},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":2019.9929233516718},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":1899.6848308914027},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":1928.1509516333856},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":1956.374066339522},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":1934.9478046622285},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":1815.0240033403309},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":1401.3367698874499},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":1969.2001253449971},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F301,SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!313:313,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Less: Top-up of DSRA",null,null,null,false,null,{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!T$3))","v":-87.500000000000909},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!V$3))","v":-87.5},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!X$3))","v":-87.5},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":-87.5},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":-87.5},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":-87.5},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":-124.02935715801596},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":-143.46585343310107},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":-138.18640075178519},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":-142.53392485665972},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":-143.00607931502054},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":-147.78405583513631},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":-147.53956690827863},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":-153.16271408133525},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":-3585.2920476606664},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F302,SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!314:314,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Cash Flow After Top-up",null,null,false,null,{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!T$3))","v":87.500000000000909},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!V$3))","v":87.5},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!X$3))","v":87.5},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":87.5},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":87.5},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":817.6234499109753},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":4114.3773935978579},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":1059.7641229272092},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":4212.0540435331504},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":927.15230083859137},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":3975.1413073544968},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":1130.2707388802451},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":4069.5529042804078},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":1264.7989544578586},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":4182.155270562942},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":1478.4023785304341},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":4214.0655311819573},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":1618.3282324762017},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":4260.0755964803229},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":1835.5685070308477},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":4361.2223139824227},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":1981.4333364835375},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":7373.5945687548356},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":9712.4541972476873},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":6107.2905550732166},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":6082.2717338554503},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":5865.2410674182593},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":5936.1717405412364},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":6006.798189443004},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":5243.1885422705654},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":5131.2818526104693},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":5106.8603040689104},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":4322.3006563491999},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":5299.6257193726778},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":5097.2862478889874},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":5161.0348867562061},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":5224.4899346052789},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":5199.1940110036958},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":4997.3947870712791},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":5060.2764289541337},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":5122.8604575305289},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":5097.1607679950739},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":4895.9037698654247},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":4957.9055243450257},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":5019.6055639569522},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":4993.4940592626072},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":4880.049828541185},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":4853.8900283289722},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":4914.6928539831124},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":4888.1613269005629},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":4687.9948767968517},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":4413.3825159068874},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":4422.8680598106275},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":2859.1153655647649},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":2739.7437743316386},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":2775.1945223743705},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":2810.457193121546},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":2794.0738821067989},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":2675.0315182859345},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":2709.9237126034427},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":2744.6251780096327},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":2727.9753841526426},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":2660.273349411767},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":2643.588698238631},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":2677.7204090531372},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":2660.7988275334501},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":2542.4188655417843},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":2576.1682940581245},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":2609.7215330551626},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":2762.1312993204442},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":2640.1259306080988},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":2674.8560698252686},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":2709.3813679249693},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":2691.6189367676416},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":2569.9692737239634},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":2604.0905084309807},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":2138.1936453184721},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":2724.9792858657552},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":2654.0374802863439},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":2635.8406178302685},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":2670.1670934388812},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":2651.7095615153103},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":2528.3984508255148},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":2562.3042797129519},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":2595.9940492465644},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":2577.2320044281369},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":2454.2896797077506},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":2487.552051421872},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":2520.5952194790602},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":2501.5226106686819},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":2378.9508838730226},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":2411.5597706588478},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":2443.9462478932637},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":2424.5569052526475},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":2353.7369448672825},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":2334.3028008911097},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":2366.0223002719649},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":2346.3099328876406},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":2224.4849781700082},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":2255.7560220279561},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":2286.7980550282359},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":2266.7562485316425},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":2145.3075395047958},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":2175.8938209139792},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":2206.2476936250082},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":2185.8699077657766},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":2064.7993994760222},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":2094.6900816352431},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":2124.344890806165},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":2103.6244569776663},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":2032.8908628242561},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":2012.1181756347464},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":2041.0628046354689},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":2019.9929233516718},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":1899.6848308914027},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":1928.1509516333856},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":1956.374066339522},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":1934.9478046622285},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":1815.0240033403309},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":1401.3367698874499},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":1969.2001253449971},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F303,SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!315:315,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Add: Withdrawal from DSRA",null,null,null,false,null,{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F304,SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!316:316,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Net Cash Flow After DSRA",null,null,false,null,{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!T$3))","v":87.500000000000909},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!V$3))","v":87.5},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!X$3))","v":87.5},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":87.5},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":87.5},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":817.6234499109753},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":4114.3773935978579},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":1059.7641229272092},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":4212.0540435331504},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":927.15230083859137},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":3975.1413073544968},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":1130.2707388802451},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":4069.5529042804078},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":1264.7989544578586},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":4182.155270562942},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":1478.4023785304341},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":4214.0655311819573},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":1618.3282324762017},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":4260.0755964803229},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":1835.5685070308477},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":4361.2223139824227},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":1981.4333364835375},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":7373.5945687548356},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":9712.4541972476873},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":6107.2905550732166},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":6082.2717338554503},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":5865.2410674182593},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":5936.1717405412364},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":6006.798189443004},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":5243.1885422705654},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":5131.2818526104693},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":5106.8603040689104},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":4322.3006563491999},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":5299.6257193726778},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":5097.2862478889874},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":5161.0348867562061},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":5224.4899346052789},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":5199.1940110036958},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":4997.3947870712791},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":5060.2764289541337},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":5122.8604575305289},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":5097.1607679950739},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":4895.9037698654247},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":4957.9055243450257},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":5019.6055639569522},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":4993.4940592626072},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":4880.049828541185},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":4853.8900283289722},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":4914.6928539831124},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":4888.1613269005629},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":4687.9948767968517},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":4413.3825159068874},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":4422.8680598106275},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":2859.1153655647649},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":2739.7437743316386},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":2775.1945223743705},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":2810.457193121546},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":2794.0738821067989},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":2675.0315182859345},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":2709.9237126034427},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":2744.6251780096327},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":2727.9753841526426},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":2660.273349411767},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":2643.588698238631},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":2677.7204090531372},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":2660.7988275334501},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":2542.4188655417843},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":2576.1682940581245},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":2609.7215330551626},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":2762.1312993204442},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":2640.1259306080988},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":2674.8560698252686},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":2709.3813679249693},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":2691.6189367676416},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":2569.9692737239634},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":2604.0905084309807},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":2138.1936453184721},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":2724.9792858657552},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":2654.0374802863439},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":2635.8406178302685},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":2670.1670934388812},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":2651.7095615153103},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":2528.3984508255148},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":2562.3042797129519},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":2595.9940492465644},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":2577.2320044281369},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":2454.2896797077506},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":2487.552051421872},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":2520.5952194790602},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":2501.5226106686819},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":2378.9508838730226},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":2411.5597706588478},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":2443.9462478932637},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":2424.5569052526475},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":2353.7369448672825},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":2334.3028008911097},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":2366.0223002719649},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":2346.3099328876406},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":2224.4849781700082},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":2255.7560220279561},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":2286.7980550282359},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":2266.7562485316425},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":2145.3075395047958},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":2175.8938209139792},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":2206.2476936250082},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":2185.8699077657766},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":2064.7993994760222},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":2094.6900816352431},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":2124.344890806165},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":2103.6244569776663},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":2032.8908628242561},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":2012.1181756347464},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":2041.0628046354689},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":2019.9929233516718},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":1899.6848308914027},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":1928.1509516333856},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":1956.374066339522},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":1934.9478046622285},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":1815.0240033403309},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":1401.3367698874499},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":1969.2001253449971},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F305,SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!317:317,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Add: Defaults on Cash Flow",null,null,null,false,null,{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F306,SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!318:318,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Less: Repayment of Default",null,null,null,false,null,{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F307,SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!319:319,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Net Cash Flow After Default",null,null,false,null,{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!T$3))","v":87.500000000000909},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!V$3))","v":87.5},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!X$3))","v":87.5},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":87.5},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":87.5},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":817.6234499109753},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":4114.3773935978579},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":1059.7641229272092},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":4212.0540435331504},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":927.15230083859137},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":3975.1413073544968},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":1130.2707388802451},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":4069.5529042804078},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":1264.7989544578586},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":4182.155270562942},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":1478.4023785304341},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":4214.0655311819573},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":1618.3282324762017},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":4260.0755964803229},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":1835.5685070308477},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":4361.2223139824227},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":1981.4333364835375},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":7373.5945687548356},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":9712.4541972476873},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":6107.2905550732166},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":6082.2717338554503},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":5865.2410674182593},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":5936.1717405412364},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":6006.798189443004},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":5243.1885422705654},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":5131.2818526104693},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":5106.8603040689104},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":4322.3006563491999},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":5299.6257193726778},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":5097.2862478889874},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":5161.0348867562061},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":5224.4899346052789},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":5199.1940110036958},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":4997.3947870712791},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":5060.2764289541337},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":5122.8604575305289},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":5097.1607679950739},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":4895.9037698654247},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":4957.9055243450257},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":5019.6055639569522},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":4993.4940592626072},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":4880.049828541185},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":4853.8900283289722},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":4914.6928539831124},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":4888.1613269005629},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":4687.9948767968517},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":4413.3825159068874},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":4422.8680598106275},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":2859.1153655647649},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":2739.7437743316386},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":2775.1945223743705},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":2810.457193121546},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":2794.0738821067989},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":2675.0315182859345},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":2709.9237126034427},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":2744.6251780096327},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":2727.9753841526426},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":2660.273349411767},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":2643.588698238631},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":2677.7204090531372},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":2660.7988275334501},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":2542.4188655417843},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":2576.1682940581245},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":2609.7215330551626},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":2762.1312993204442},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":2640.1259306080988},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":2674.8560698252686},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":2709.3813679249693},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":2691.6189367676416},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":2569.9692737239634},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":2604.0905084309807},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":2138.1936453184721},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":2724.9792858657552},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":2654.0374802863439},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":2635.8406178302685},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":2670.1670934388812},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":2651.7095615153103},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":2528.3984508255148},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":2562.3042797129519},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":2595.9940492465644},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":2577.2320044281369},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":2454.2896797077506},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":2487.552051421872},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":2520.5952194790602},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":2501.5226106686819},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":2378.9508838730226},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":2411.5597706588478},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":2443.9462478932637},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":2424.5569052526475},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":2353.7369448672825},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":2334.3028008911097},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":2366.0223002719649},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":2346.3099328876406},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":2224.4849781700082},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":2255.7560220279561},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":2286.7980550282359},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":2266.7562485316425},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":2145.3075395047958},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":2175.8938209139792},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":2206.2476936250082},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":2185.8699077657766},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":2064.7993994760222},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":2094.6900816352431},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":2124.344890806165},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":2103.6244569776663},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":2032.8908628242561},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":2012.1181756347464},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":2041.0628046354689},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":2019.9929233516718},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":1899.6848308914027},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":1928.1509516333856},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":1956.374066339522},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":1934.9478046622285},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":1815.0240033403309},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":1401.3367698874499},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":1969.2001253449971},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F308,SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!320:320,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Less: Cash Trapped",null,null,null,false,null,{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!T$3))","v":87.500000000000909},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!V$3))","v":87.5},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!X$3))","v":87.5},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":87.5},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":87.5},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":814.9984682047434},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F309,SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!321:321,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Add: Cash Released",null,null,null,false,null,{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":437.50000000000091},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":814.9984682047434},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F310,SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!322:322,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Cash Flow to Deposit into Dividend Account",null,null,false,null,{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":1255.1234499109762},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":4114.3773935978579},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":1059.7641229272092},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":4212.0540435331504},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":927.15230083859137},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":3975.1413073544968},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":1130.2707388802451},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":4069.5529042804078},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":1264.7989544578586},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":4182.155270562942},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":1478.4023785304341},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":4214.0655311819573},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":1618.3282324762017},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":4260.0755964803229},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":1835.5685070308477},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":4361.2223139824227},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":1981.4333364835375},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":7373.5945687548356},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":9712.4541972476873},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":6107.2905550732166},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":6082.2717338554503},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":5865.2410674182593},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":5936.1717405412364},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":6006.798189443004},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":5243.1885422705654},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":5131.2818526104693},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":5106.8603040689104},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":3507.3021881444565},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":6114.6241875774213},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":5097.2862478889874},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":5161.0348867562061},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":5224.4899346052789},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":5199.1940110036958},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":4997.3947870712791},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":5060.2764289541337},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":5122.8604575305289},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":5097.1607679950739},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":4895.9037698654247},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":4957.9055243450257},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":5019.6055639569522},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":4993.4940592626072},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":4880.049828541185},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":4853.8900283289722},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":4914.6928539831124},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":4888.1613269005629},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":4687.9948767968517},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":4413.3825159068874},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":4422.8680598106275},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":2859.1153655647649},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":2739.7437743316386},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":2775.1945223743705},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":2810.457193121546},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":2794.0738821067989},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":2675.0315182859345},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":2709.9237126034427},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":2744.6251780096327},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":2727.9753841526426},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":2660.273349411767},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":2643.588698238631},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":2677.7204090531372},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":2660.7988275334501},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":2542.4188655417843},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":2576.1682940581245},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":2609.7215330551626},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":2762.1312993204442},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":2640.1259306080988},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":2674.8560698252686},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":2709.3813679249693},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":2691.6189367676416},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":2569.9692737239634},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":2604.0905084309807},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":2138.1936453184721},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":2724.9792858657552},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":2654.0374802863439},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":2635.8406178302685},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":2670.1670934388812},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":2651.7095615153103},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":2528.3984508255148},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":2562.3042797129519},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":2595.9940492465644},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":2577.2320044281369},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":2454.2896797077506},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":2487.552051421872},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":2520.5952194790602},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":2501.5226106686819},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":2378.9508838730226},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":2411.5597706588478},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":2443.9462478932637},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":2424.5569052526475},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":2353.7369448672825},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":2334.3028008911097},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":2366.0223002719649},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":2346.3099328876406},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":2224.4849781700082},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":2255.7560220279561},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":2286.7980550282359},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":2266.7562485316425},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":2145.3075395047958},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":2175.8938209139792},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":2206.2476936250082},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":2185.8699077657766},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":2064.7993994760222},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":2094.6900816352431},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":2124.344890806165},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":2103.6244569776663},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":2032.8908628242561},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":2012.1181756347464},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":2041.0628046354689},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":2019.9929233516718},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":1899.6848308914027},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":1928.1509516333856},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":1956.374066339522},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":1934.9478046622285},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":1815.0240033403309},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":1401.3367698874499},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":1969.2001253449971},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F311,SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!323:323,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Less: Cash Deposited into Dividend Account",null,null,null,false,null,{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":1255.1234499109762},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":4114.3773935978579},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":1059.7641229272092},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":4212.0540435331504},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":927.15230083859137},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":3975.1413073544968},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":1130.2707388802451},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":4069.5529042804078},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":1264.7989544578586},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":4182.155270562942},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":1478.4023785304341},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":4214.0655311819573},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":1618.3282324762017},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":4260.0755964803229},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":1835.5685070308477},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":4361.2223139824227},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":1981.4333364835375},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":7373.5945687548356},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":9712.4541972476873},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":6107.2905550732166},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":6082.2717338554503},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":5865.2410674182593},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":5936.1717405412364},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":6006.798189443004},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":5243.1885422705654},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":5131.2818526104693},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":5106.8603040689104},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":3507.3021881444565},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":6114.6241875774213},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":5097.2862478889874},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":5161.0348867562061},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":5224.4899346052789},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":5199.1940110036958},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":4997.3947870712791},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":5060.2764289541337},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":5122.8604575305289},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":5097.1607679950739},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":4895.9037698654247},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":4957.9055243450257},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":5019.6055639569522},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":4993.4940592626072},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":4880.049828541185},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":4853.8900283289722},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":4914.6928539831124},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":4888.1613269005629},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":4687.9948767968517},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":4413.3825159068874},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":4422.8680598106275},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":2859.1153655647649},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":2739.7437743316386},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":2775.1945223743705},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":2810.457193121546},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":2794.0738821067989},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":2675.0315182859345},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":2709.9237126034427},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":2744.6251780096327},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":2727.9753841526426},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":2660.273349411767},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":2643.588698238631},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":2677.7204090531372},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":2660.7988275334501},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":2542.4188655417843},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":2576.1682940581245},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":2609.7215330551626},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":2762.1312993204442},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":2640.1259306080988},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":2674.8560698252686},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":2709.3813679249693},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":2691.6189367676416},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":2569.9692737239634},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":2604.0905084309807},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":2138.1936453184721},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":2724.9792858657552},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":2654.0374802863439},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":2635.8406178302685},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":2670.1670934388812},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":2651.7095615153103},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":2528.3984508255148},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":2562.3042797129519},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":2595.9940492465644},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":2577.2320044281369},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":2454.2896797077506},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":2487.552051421872},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":2520.5952194790602},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":2501.5226106686819},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":2378.9508838730226},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":2411.5597706588478},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":2443.9462478932637},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":2424.5569052526475},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":2353.7369448672825},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":2334.3028008911097},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":2366.0223002719649},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":2346.3099328876406},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":2224.4849781700082},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":2255.7560220279561},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":2286.7980550282359},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":2266.7562485316425},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":2145.3075395047958},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":2175.8938209139792},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":2206.2476936250082},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":2185.8699077657766},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":2064.7993994760222},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":2094.6900816352431},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":2124.344890806165},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":2103.6244569776663},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":2032.8908628242561},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":2012.1181756347464},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":2041.0628046354689},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":2019.9929233516718},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":1899.6848308914027},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":1928.1509516333856},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":1956.374066339522},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":1934.9478046622285},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":1815.0240033403309},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":1401.3367698874499},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":1969.2001253449971},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F312,SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!324:324,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Cash In Dividend Account Used to Pay Dividends",null,null,null,false,null,{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":3934.4066680814822},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":5347.5090109141747},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":4874.196590266386},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":5274.6860540400048},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":5323.1013275918958},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":5769.5179572610559},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":5751.4769672744824},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":6276.0595478329269},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":6116.5326282124515},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":18496.482434885576},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":11868.116617399657},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":12055.57629984644},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":10544.111959998463},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":10380.167258332551},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":4321.2614839083271},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":5105.6558663677188},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":5257.9717827204313},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":5232.8086180960072},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":5119.246117118897},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":5005.8975065122058},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":5156.8766090647441},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":5131.3123256556282},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":5017.8196729697811},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":4904.542244184222},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":5054.166671546448},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":5028.1932720905188},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":4914.7674643423798},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":4888.8267637428908},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":4949.8097793884735},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":4923.4191096412433},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":4810.0570851644043},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":4696.9130320001477},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":4616.5426460502458},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":4428.1708630028234},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":3328.6628726739027},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":2745.1629630436773},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":2832.1418711918682},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":2815.8461819311051},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":2748.126340236443},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":2680.5385542613699},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":2766.6624963090544},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":2750.1020688028639},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":2682.414660128823},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":2665.8699816863391},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":2700.1173882243293},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":2683.2869519042661},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":2615.6299982907367},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":2548.1068774862324},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":2632.4853315886121},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":2615.3795124094795},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":2660.2399676945065},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":2646.0007433693227},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":2732.8902567848409},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":2715.2237088620204},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":2645.5104606399423},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":2575.940223221065},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":2661.8987226412137},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":2643.9424737011204},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":2144.1029917647597},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":2660.1418327992687},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":2694.5954989189031},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":2676.2380938179967},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":2605.3467109890762},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":2534.6031972525152},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":2620.8253982384222},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":2602.165470247829},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":2531.3066583200248},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":2460.5968152820633},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":2545.8375198404528},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":2526.8690569132314},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":2456.0407048951397},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":2385.3624429758061},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":2469.6076646328656},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":2450.3245367484628},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":2379.524491939922},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":2360.2550017970329},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":2392.1111586386342},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":2372.5071154839961},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":2301.7331825826241},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":2231.1116479271159},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":2313.322843661002},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":2293.3915122660665},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":2222.6414524549009},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":2152.0449785915271},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":2233.2170677650238},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":2212.9519500917031},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":2142.223480107556},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":2071.6498067122379},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":2151.7676755718508},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":2131.1621460555816},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":2060.452937237701},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":2039.8564801791777},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":2068.9479983620972},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":2047.9953014050252},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":1977.3029787236283},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":1906.767944331734},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":1984.7308439844819},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":1963.4240913993515},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":1892.7462324636347},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":1822.2269436950714},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":1425.3731826210719},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":1976.4081118130575},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":620.57956832401953},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F313,SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!325:325,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
[null,null,"Dividends",null,null,false,null,{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":3934.4066680814822},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":5347.5090109141747},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":4874.196590266386},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":5274.6860540400048},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":5323.1013275918958},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":5769.5179572610559},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":5751.4769672744824},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":6276.0595478329269},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":6116.5326282124515},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":18496.482434885576},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":11868.116617399657},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":12055.57629984644},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":10544.111959998463},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":10380.167258332551},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":4321.2614839083271},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":5105.6558663677188},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":5257.9717827204313},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":5232.8086180960072},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":5119.246117118897},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":5005.8975065122058},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":5156.8766090647441},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":5131.3123256556282},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":5017.8196729697811},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":4904.542244184222},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":5054.166671546448},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":5028.1932720905188},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":4914.7674643423798},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":4888.8267637428908},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":4949.8097793884735},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":4923.4191096412433},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":4810.0570851644043},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":4696.9130320001477},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":4616.5426460502458},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":4428.1708630028234},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":3328.6628726739027},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":2745.1629630436773},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":2832.1418711918682},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":2815.8461819311051},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":2748.126340236443},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":2680.5385542613699},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":2766.6624963090544},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":2750.1020688028639},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":2682.414660128823},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":2665.8699816863391},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":2700.1173882243293},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":2683.2869519042661},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":2615.6299982907367},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":2548.1068774862324},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":2632.4853315886121},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":2615.3795124094795},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":2660.2399676945065},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":2646.0007433693227},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":2732.8902567848409},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":2715.2237088620204},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":2645.5104606399423},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":2575.940223221065},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":2661.8987226412137},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":2643.9424737011204},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":2144.1029917647597},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":2660.1418327992687},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":2694.5954989189031},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":2676.2380938179967},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":2605.3467109890762},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":2534.6031972525152},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":2620.8253982384222},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":2602.165470247829},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":2531.3066583200248},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":2460.5968152820633},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":2545.8375198404528},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":2526.8690569132314},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":2456.0407048951397},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":2385.3624429758061},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":2469.6076646328656},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":2450.3245367484628},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":2379.524491939922},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":2360.2550017970329},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":2392.1111586386342},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":2372.5071154839961},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":2301.7331825826241},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":2231.1116479271159},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":2313.322843661002},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":2293.3915122660665},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":2222.6414524549009},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":2152.0449785915271},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":2233.2170677650238},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":2212.9519500917031},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":2142.223480107556},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":2071.6498067122379},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":2151.7676755718508},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":2131.1621460555816},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":2060.452937237701},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":2039.8564801791777},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":2068.9479983620972},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":2047.9953014050252},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":1977.3029787236283},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":1906.767944331734},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":1984.7308439844819},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":1963.4240913993515},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":1892.7462324636347},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":1822.2269436950714},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":1425.3731826210719},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":1976.4081118130575},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":620.57956832401953},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F315,SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!327:327,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
["Equity Cash Flow",null,null,null,null,false,null,{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F317,SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!329:329,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Equity Funding",null,null,null,false,null,{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!H$3))","v":17384.982254828617},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!I$3))","v":27216.69232073328},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!J$3))","v":41060.490586758475},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!K$3))","v":43716.346966091813},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!L$3))","v":32953.117230403543},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!M$3))","v":17770.296859804446},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!N$3))","v":7136.8321206352985},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!O$3))","v":2507.9813979288319},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!P$3))","v":1174.5499590039585},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":6167.3787575909537},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F318,SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!330:330,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Dividends",null,null,null,false,null,{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":3934.4066680814822},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":5347.5090109141747},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":4874.196590266386},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":5274.6860540400048},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":5323.1013275918958},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":5769.5179572610559},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":5751.4769672744824},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":6276.0595478329269},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":6116.5326282124515},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":18496.482434885576},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":11868.116617399657},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":12055.57629984644},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":10544.111959998463},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":10380.167258332551},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":4321.2614839083271},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":5105.6558663677188},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":5257.9717827204313},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":5232.8086180960072},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":5119.246117118897},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":5005.8975065122058},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":5156.8766090647441},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":5131.3123256556282},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":5017.8196729697811},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":4904.542244184222},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":5054.166671546448},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":5028.1932720905188},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":4914.7674643423798},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":4888.8267637428908},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":4949.8097793884735},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":4923.4191096412433},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":4810.0570851644043},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":4696.9130320001477},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":4616.5426460502458},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":4428.1708630028234},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":3328.6628726739027},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":2745.1629630436773},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":2832.1418711918682},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":2815.8461819311051},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":2748.126340236443},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":2680.5385542613699},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":2766.6624963090544},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":2750.1020688028639},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":2682.414660128823},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":2665.8699816863391},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":2700.1173882243293},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":2683.2869519042661},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":2615.6299982907367},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":2548.1068774862324},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":2632.4853315886121},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":2615.3795124094795},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":2660.2399676945065},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":2646.0007433693227},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":2732.8902567848409},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":2715.2237088620204},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":2645.5104606399423},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":2575.940223221065},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":2661.8987226412137},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":2643.9424737011204},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":2144.1029917647597},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":2660.1418327992687},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":2694.5954989189031},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":2676.2380938179967},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":2605.3467109890762},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":2534.6031972525152},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":2620.8253982384222},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":2602.165470247829},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":2531.3066583200248},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":2460.5968152820633},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":2545.8375198404528},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":2526.8690569132314},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":2456.0407048951397},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":2385.3624429758061},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":2469.6076646328656},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":2450.3245367484628},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":2379.524491939922},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":2360.2550017970329},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":2392.1111586386342},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":2372.5071154839961},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":2301.7331825826241},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":2231.1116479271159},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":2313.322843661002},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":2293.3915122660665},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":2222.6414524549009},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":2152.0449785915271},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":2233.2170677650238},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":2212.9519500917031},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":2142.223480107556},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":2071.6498067122379},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":2151.7676755718508},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":2131.1621460555816},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":2060.452937237701},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":2039.8564801791777},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":2068.9479983620972},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":2047.9953014050252},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":1977.3029787236283},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":1906.767944331734},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":1984.7308439844819},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":1963.4240913993515},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":1892.7462324636347},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":1822.2269436950714},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":1425.3731826210719},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":1976.4081118130575},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":620.57956832401953},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F319,SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!331:331,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Net Cash Flow to Equity",null,null,false,null,{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!H$3))","v":-17384.982254828617},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!I$3))","v":-27216.69232073328},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!J$3))","v":-41060.490586758475},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!K$3))","v":-43716.346966091813},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!L$3))","v":-32953.117230403543},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!M$3))","v":-17770.296859804446},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!N$3))","v":-7136.8321206352985},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!O$3))","v":-2507.9813979288319},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!P$3))","v":-1174.5499590039585},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":-6167.3787575909537},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":3934.4066680814822},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":5347.5090109141747},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":4874.196590266386},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":5274.6860540400048},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":5323.1013275918958},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":5769.5179572610559},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":5751.4769672744824},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":6276.0595478329269},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":6116.5326282124515},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":18496.482434885576},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":11868.116617399657},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":12055.57629984644},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":10544.111959998463},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":10380.167258332551},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":4321.2614839083271},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":5105.6558663677188},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":5257.9717827204313},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":5232.8086180960072},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":5119.246117118897},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":5005.8975065122058},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":5156.8766090647441},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":5131.3123256556282},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":5017.8196729697811},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":4904.542244184222},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":5054.166671546448},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":5028.1932720905188},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":4914.7674643423798},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":4888.8267637428908},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":4949.8097793884735},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":4923.4191096412433},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":4810.0570851644043},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":4696.9130320001477},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":4616.5426460502458},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":4428.1708630028234},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":3328.6628726739027},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":2745.1629630436773},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":2832.1418711918682},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":2815.8461819311051},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":2748.126340236443},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":2680.5385542613699},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":2766.6624963090544},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":2750.1020688028639},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":2682.414660128823},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":2665.8699816863391},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":2700.1173882243293},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":2683.2869519042661},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":2615.6299982907367},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":2548.1068774862324},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":2632.4853315886121},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":2615.3795124094795},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":2660.2399676945065},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":2646.0007433693227},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":2732.8902567848409},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":2715.2237088620204},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":2645.5104606399423},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":2575.940223221065},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":2661.8987226412137},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":2643.9424737011204},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":2144.1029917647597},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":2660.1418327992687},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":2694.5954989189031},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":2676.2380938179967},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":2605.3467109890762},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":2534.6031972525152},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":2620.8253982384222},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":2602.165470247829},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":2531.3066583200248},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":2460.5968152820633},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":2545.8375198404528},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":2526.8690569132314},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":2456.0407048951397},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":2385.3624429758061},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":2469.6076646328656},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":2450.3245367484628},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":2379.524491939922},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":2360.2550017970329},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":2392.1111586386342},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":2372.5071154839961},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":2301.7331825826241},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":2231.1116479271159},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":2313.322843661002},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":2293.3915122660665},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":2222.6414524549009},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":2152.0449785915271},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":2233.2170677650238},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":2212.9519500917031},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":2142.223480107556},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":2071.6498067122379},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":2151.7676755718508},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":2131.1621460555816},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":2060.452937237701},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":2039.8564801791777},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":2068.9479983620972},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":2047.9953014050252},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":1977.3029787236283},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":1906.767944331734},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":1984.7308439844819},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":1963.4240913993515},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":1892.7462324636347},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":1822.2269436950714},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":1425.3731826210719},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":1976.4081118130575},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":620.57956832401953},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F320,SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!332:332,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Equity IRR",null,null,false,null,{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F321,SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!333:333,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
[null,"Debt Service Coverage Ratio",null,null,null,false,null,{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F323,SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!335:335,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Cash Avail for Debt Service",null,null,false,null,{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!R$3))","v":1513.7546615981353},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!S$3))","v":1426.8671702464353},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!T$3))","v":1368.4166062862178},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!U$3))","v":1321.2549522639324},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!V$3))","v":1293.0890688947411},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!W$3))","v":1388.1723913396568},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!X$3))","v":1360.1710789112838},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":1312.7739430874758},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":1284.4097189862478},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":1408.876842609428},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":1351.4528546719419},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":1303.8158774075873},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":5768.0334998728213},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":5877.6819908540838},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":5937.7345939408306},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":6017.2200621902148},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":5577.0568571310105},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":5678.7732962207092},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":5736.5817288406106},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":5813.6470061148684},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":5780.0202203735789},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":5974.5075293756308},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":5941.4873833645788},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":6020.0936159742241},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":5986.7717238518026},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":6085.8222806861741},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":6149.9246762028142},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":6230.3175914034609},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":6197.1072225209555},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":5987.0076208266737},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":6038.8440560136723},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":6107.2905550732166},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":6082.2717338554503},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":5865.2410674182593},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":5936.1717405412364},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":6006.798189443004},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":5243.1885422705654},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":5131.2818526104693},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":5106.8603040689104},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":4322.3006563491999},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":5299.6257193726778},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":5097.2862478889874},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":5161.0348867562061},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":5224.4899346052789},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":5199.1940110036958},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":4997.3947870712791},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":5060.2764289541337},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":5122.8604575305289},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":5097.1607679950739},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":4895.9037698654247},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":4957.9055243450257},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":5019.6055639569522},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":4993.4940592626072},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":4880.049828541185},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":4853.8900283289722},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":4914.6928539831124},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":4888.1613269005629},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":4687.9948767968517},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":4413.3825159068874},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":4422.8680598106275},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":2859.1153655647649},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":2739.7437743316386},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":2775.1945223743705},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":2810.457193121546},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":2794.0738821067989},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":2675.0315182859345},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":2709.9237126034427},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":2744.6251780096327},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":2727.9753841526426},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":2660.273349411767},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":2643.588698238631},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":2677.7204090531372},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":2660.7988275334501},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":2542.4188655417843},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":2576.1682940581245},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":2609.7215330551626},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":2762.1312993204442},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":2640.1259306080988},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":2674.8560698252686},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":2709.3813679249693},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":2691.6189367676416},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":2569.9692737239634},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":2604.0905084309807},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":2138.1936453184721},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":2724.9792858657552},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":2654.0374802863439},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":2635.8406178302685},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":2670.1670934388812},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":2651.7095615153103},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":2528.3984508255148},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":2562.3042797129519},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":2595.9940492465644},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":2577.2320044281369},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":2454.2896797077506},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":2487.552051421872},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":2520.5952194790602},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":2501.5226106686819},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":2378.9508838730226},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":2411.5597706588478},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":2443.9462478932637},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":2424.5569052526475},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":2353.7369448672825},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":2334.3028008911097},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":2366.0223002719649},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":2346.3099328876406},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":2224.4849781700082},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":2255.7560220279561},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":2286.7980550282359},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":2266.7562485316425},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":2145.3075395047958},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":2175.8938209139792},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":2206.2476936250082},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":2185.8699077657766},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":2064.7993994760222},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":2094.6900816352431},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":2124.344890806165},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":2103.6244569776663},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":2032.8908628242561},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":2012.1181756347464},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":2041.0628046354689},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":2019.9929233516718},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":1899.6848308914027},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":1928.1509516333856},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":1956.374066339522},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":1934.9478046622285},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":1815.0240033403309},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":1401.3367698874499},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":1969.2001253449971},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F324,SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!336:336,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Interest",null,null,false,null,{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!R$3))","v":874.99999999999955},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!S$3))","v":874.99999999999955},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!T$3))","v":831.24999999999955},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!U$3))","v":831.24999999999955},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!V$3))","v":787.49999999999966},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!W$3))","v":787.49999999999966},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!X$3))","v":743.74999999999966},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":743.74999999999966},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":699.99999999999955},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":699.99999999999955},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":656.24999999999966},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":656.24999999999966},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":612.49999999999966},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":612.49999999999966},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":550.48532142099168},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":550.48532142099168},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":478.7523947044408},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":478.7523947044408},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":409.65919432854821},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":409.65919432854821},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":338.39223190021846},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":338.39223190021846},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":266.8891922427083},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":266.8891922427083},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":192.99716432514026},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":192.99716432514026},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":119.22738087100089},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":119.22738087100089},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":42.646023830333135},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":42.646023830333135},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F325,SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!337:337,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Repayment",null,null,false,null,{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!R$3))","v":1750},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!S$3))","v":1750},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!T$3))","v":1750},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!U$3))","v":1750},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!V$3))","v":1750},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!W$3))","v":1750},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!X$3))","v":1750},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":1750},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":1750},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":1750},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":1750},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":1750},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":1750},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":1750},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":1750},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":1750},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":1750},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":1750},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":1750},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":1750},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":1750},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":1750},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":1750},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":1750},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":1750},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":1750},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":1750},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":1750},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":1750},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":1750},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":1750},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":1750},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":1750},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":1750},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":1750},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":1750},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":1750},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":1750},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":1750},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":1750},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F326,SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!338:338,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Debt Service",null,null,false,null,{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!R$3))","v":2624.9999999999995},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!S$3))","v":2624.9999999999995},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!T$3))","v":2581.2499999999995},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!U$3))","v":2581.2499999999995},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!V$3))","v":2537.5},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!W$3))","v":2537.5},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!X$3))","v":2493.7499999999995},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":2493.7499999999995},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":2449.9999999999995},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":2449.9999999999995},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":2406.25},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":2406.25},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":2362.4999999999995},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":2362.4999999999995},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":2300.4853214209916},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":2300.4853214209916},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":2228.752394704441},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":2228.752394704441},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":2159.6591943285484},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":2159.6591943285484},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":2088.3922319002186},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":2088.3922319002186},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":2016.8891922427083},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":2016.8891922427083},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":1942.9971643251404},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":1942.9971643251404},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":1869.2273808710011},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":1869.2273808710011},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":1792.6460238303334},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":1792.6460238303334},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":1750},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":1750},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":1750},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":1750},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":1750},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":1750},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":1750},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":1750},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":1750},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":1750},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F327,SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!339:339,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"DSCR",null,null,true,null,{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0.56374210492411014},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0.50710751859010994},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0.53965592511942706},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0.53316058146443379},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0.49529506578578364},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0.52143883248097556},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0.55501993031358055},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0.54802784420137995},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0.50952586226437124},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0.53688448471890682},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0.57130136499864348},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0.56377243239538344},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":2.478325060927121},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":2.6033454429521132},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":2.5396953687399559},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":2.5325153007288863},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":2.5405474435465245},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":2.668053248464989},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":2.6128019911453491},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":2.6048513477126125},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":2.8097602789413725},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":2.9479085397589042},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":2.8978995979818332},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":2.8886935522779216},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":3.1277735910896132},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":3.2785158859738637},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":3.2364908529020426},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":3.2261585810340372},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":3.5086880057456726},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":3.4973958196024419},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":3.3892781237340843},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":3.3751826009567325},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":3.525707779064315},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":3.511290344740821},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":3.3325667832124246},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":3.3182508535484794},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":3.0414854937314577},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":3.0274367419185997},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":2.863649595965907},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":1.3971402312081314},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F328,SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!340:340,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Minimum DSCR",null,null,false,null,{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F329,SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!341:341,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
[null,null,"Dividend Covenant",null,null,true,null,{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!H$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!I$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!J$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!K$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!L$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!M$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!N$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!O$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!P$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!R$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!S$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!T$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!U$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!V$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!W$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!X$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":1.4},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F331,SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!343:343,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Covenant Failed",null,null,false,null,{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F332,SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!344:344,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Covenant Passed",null,null,false,null,{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F333,SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!345:345,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
[null,"Loan Life Coverage Ratio",null,null,null,false,null,{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F335,SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!347:347,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Interest Rate Index",null,null,false,null,{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!H$3))","v":3},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!I$3))","v":3},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!J$3))","v":3},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!K$3))","v":3},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!L$3))","v":3},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!M$3))","v":3},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!N$3))","v":3},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!O$3))","v":3},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!P$3))","v":3},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":3},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!R$3))","v":3.0250695167824073},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!S$3))","v":3.0630406602735536},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!T$3))","v":3.1014884234688171},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!U$3))","v":3.1404187889729207},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!V$3))","v":3.1798378144851722},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!W$3))","v":3.2197516337420646},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!X$3))","v":3.2601664574717057},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":3.3010885743602287},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":3.3425243520303356},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":3.3844802380321188},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":3.4269627608463242},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":3.4699785309002023},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":3.5135342415961182},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":3.5576366703530615},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":3.6022926796612449},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":3.6475092181499242},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":3.6932933216686301},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":3.7396521143819745},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":3.7865928098781891},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":3.8341227122915909},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":3.882249217439127},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":3.9309798139711911},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":3.9803220845368803},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":4.0302837069638855},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":4.0808724554531857},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":4.1320962017887384},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":4.1839629165623622},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":4.2364806704139832},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":4.2896576352874574},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":4.3435020857021502},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":4.3980224000404835},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":4.4532270618516394},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":4.5091246611716302},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":4.5657238958599375},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":4.623033572952929},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":4.6810626100342629},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":4.739820036622497},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":4.7993149955761112},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":4.8595567445161691},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":4.9205546572668331},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":4.9410284930708377},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":3.2940189953805583},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F336,SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!348:348,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"CFADS over Repayment Period",null,null,false,null,{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!R$3))","v":1513.7546615981353},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!S$3))","v":1426.8671702464353},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!T$3))","v":1368.4166062862178},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!U$3))","v":1321.2549522639324},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!V$3))","v":1293.0890688947411},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!W$3))","v":1388.1723913396568},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!X$3))","v":1360.1710789112838},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":1312.7739430874758},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":1284.4097189862478},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":1408.876842609428},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":1351.4528546719419},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":1303.8158774075873},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":5768.0334998728213},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":5877.6819908540838},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":5937.7345939408306},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":6017.2200621902148},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":5577.0568571310105},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":5678.7732962207092},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":5736.5817288406106},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":5813.6470061148684},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":5780.0202203735789},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":5974.5075293756308},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":5941.4873833645788},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":6020.0936159742241},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":5986.7717238518026},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":6085.8222806861741},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":6149.9246762028142},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":6230.3175914034609},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":6197.1072225209555},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":5987.0076208266737},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":6038.8440560136723},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":6107.2905550732166},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":6082.2717338554503},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":5865.2410674182593},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":5936.1717405412364},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":6006.798189443004},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":5243.1885422705654},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":5131.2818526104693},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":5106.8603040689104},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":4322.3006563491999},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F337,SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!349:349,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"NPV of Repayment with SUMPRODUCT",null,null,false,null,{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F338,SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!350:350,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Open Balance of Debt at COD Less DSRA",null,null,false,null,{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F339,SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!351:351,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,null,"LLCR",null,false,null,{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F340,SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!352:352,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
[null,"Project Life Coverage Ratio",null,null,null,false,null,{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F342,SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!354:354,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"CFADS over Project Life",null,null,false,null,{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!R$3))","v":1513.7546615981353},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!S$3))","v":1426.8671702464353},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!T$3))","v":1368.4166062862178},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!U$3))","v":1321.2549522639324},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!V$3))","v":1293.0890688947411},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!W$3))","v":1388.1723913396568},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!X$3))","v":1360.1710789112838},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":1312.7739430874758},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":1284.4097189862478},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":1408.876842609428},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":1351.4528546719419},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":1303.8158774075873},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":5768.0334998728213},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":5877.6819908540838},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":5937.7345939408306},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":6017.2200621902148},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":5577.0568571310105},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":5678.7732962207092},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":5736.5817288406106},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":5813.6470061148684},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":5780.0202203735789},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":5974.5075293756308},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":5941.4873833645788},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":6020.0936159742241},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":5986.7717238518026},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":6085.8222806861741},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":6149.9246762028142},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":6230.3175914034609},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":6197.1072225209555},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":5987.0076208266737},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":6038.8440560136723},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":6107.2905550732166},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":6082.2717338554503},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":5865.2410674182593},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":5936.1717405412364},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":6006.798189443004},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":5243.1885422705654},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":5131.2818526104693},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":5106.8603040689104},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":4322.3006563491999},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":5299.6257193726778},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":5097.2862478889874},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":5161.0348867562061},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":5224.4899346052789},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":5199.1940110036958},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":4997.3947870712791},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":5060.2764289541337},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":5122.8604575305289},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":5097.1607679950739},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":4895.9037698654247},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":4957.9055243450257},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":5019.6055639569522},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":4993.4940592626072},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":4880.049828541185},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":4853.8900283289722},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":4914.6928539831124},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":4888.1613269005629},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":4687.9948767968517},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":4413.3825159068874},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":4422.8680598106275},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":2859.1153655647649},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":2739.7437743316386},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":2775.1945223743705},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":2810.457193121546},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":2794.0738821067989},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":2675.0315182859345},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":2709.9237126034427},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":2744.6251780096327},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":2727.9753841526426},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":2660.273349411767},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":2643.588698238631},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":2677.7204090531372},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":2660.7988275334501},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":2542.4188655417843},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":2576.1682940581245},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":2609.7215330551626},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":2762.1312993204442},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":2640.1259306080988},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":2674.8560698252686},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":2709.3813679249693},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":2691.6189367676416},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":2569.9692737239634},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":2604.0905084309807},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":2138.1936453184721},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":2724.9792858657552},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":2654.0374802863439},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":2635.8406178302685},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":2670.1670934388812},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":2651.7095615153103},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":2528.3984508255148},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":2562.3042797129519},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":2595.9940492465644},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":2577.2320044281369},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":2454.2896797077506},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":2487.552051421872},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":2520.5952194790602},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":2501.5226106686819},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":2378.9508838730226},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":2411.5597706588478},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":2443.9462478932637},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":2424.5569052526475},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":2353.7369448672825},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":2334.3028008911097},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":2366.0223002719649},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":2346.3099328876406},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":2224.4849781700082},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":2255.7560220279561},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":2286.7980550282359},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":2266.7562485316425},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":2145.3075395047958},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":2175.8938209139792},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":2206.2476936250082},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":2185.8699077657766},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":2064.7993994760222},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":2094.6900816352431},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":2124.344890806165},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":2103.6244569776663},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":2032.8908628242561},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":2012.1181756347464},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":2041.0628046354689},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":2019.9929233516718},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":1899.6848308914027},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":1928.1509516333856},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":1956.374066339522},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":1934.9478046622285},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":1815.0240033403309},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":1401.3367698874499},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":1969.2001253449971},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F343,SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!355:355,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"NPV of Repayment with SUMPRODUCT",null,null,false,null,{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F344,SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!356:356,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Debt Less DSRA",null,null,false,null,{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F345,SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!357:357,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"PLCR",null,null,false,null,{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F346,SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!358:358,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
[]
["Balance Sheet (No Calculations Except Equity Balance)",null,null,null,null,null,null,{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F349,SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!361:361,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Equity Balance",null,null,null,null,null,{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F350,SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!362:362,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Opening Balance",null,null,true,null,{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!H$3))","v":11777.41146374802},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!I$3))","v":33733.494355085662},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!J$3))","v":70951.285242713537},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!K$3))","v":115448.41219743044},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!L$3))","v":153059.07495561201},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!M$3))","v":175688.15455664738},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!N$3))","v":185627.71864161475},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!O$3))","v":189160.52471831092},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!P$3))","v":190583.75271970336},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":191538.27388851211},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!R$3))","v":193144.33763267248},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!S$3))","v":187173.5433546167},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!T$3))","v":181103.30004275328},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!U$3))","v":175026.67698560923},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!V$3))","v":169419.91696440702},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!W$3))","v":164078.23104620696},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!X$3))","v":158739.51378030851},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":153394.10485476672},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":148474.30456086676},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":143827.36799228261},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":139154.74133677664},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":134474.87550935405},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":133134.93132845411},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":133496.28628589338},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":130225.70774567101},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":130892.57488422553},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":126185.53180207906},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":126960.74027993195},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":123161.57176426532},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":124241.19700180196},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":120293.70609770154},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":121983.82462271451},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":118565.54192394711},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":120475.10801815799},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":116541.21295262006},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":118486.57993093132},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":114998.18606010849},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":117265.88653825325},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":113182.46299999545},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":115283.74470697333},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":111454.7986036948},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":113720.484026173},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":97368.639450364979},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":99392.463166923466},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":89714.946180074796},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":91880.267807606637},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":81379.498989042229},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":82669.148425995067},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":73477.611750989439},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":74805.548682565539},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":62282.892738950257},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":58247.44305446661},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":54655.29386161804},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":50797.041582748578},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":46850.417185516868},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":42815.773513183041},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":39222.084273385553},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":35363.697794021136},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":31417.411072522518},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":27383.580689837971},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":23788.333886179826},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":19929.810530824063},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":15983.863821256879},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":12038.122673084998},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":8354.0319195643315},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":4495.3689602071408},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":549.76464528331599},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":-3482.4167458533084},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":-7224.4402900153946},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":-11079.6365496691},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":-12935.8575954359},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":-13044.405282784313},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":-12895.025222782864},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":-12900.480804139546},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":-12957.341434684735},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":-13065.384488308611},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":-12916.979860380525},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":-12922.524013635604},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":-12979.175445776616},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":-13035.699271594516},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":-12939.291419750891},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":-12944.925908165142},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":-13001.366600804677},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":-13108.385894174937},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":-12961.967005648514},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":-12967.693627097447},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":-12968.614865051797},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":-13078.886447764366},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":-12928.050442510312},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":-12933.965082295344},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":-12991.905327254406},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":-13101.629245848157},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":-12951.853798374275},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":-12957.865366927372},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":-12981.330195525406},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":-13040.079837123702},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":-12940.728157938609},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":-12946.87410125231},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":-13005.531808328606},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":-13116.450295995157},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":-12965.463139534415},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":-12971.710303400545},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":-13030.133465867366},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":-13140.478724506802},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":-12990.606008304798},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":-12996.95640417568},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":-13055.143119236798},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":-13164.909274709167},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":-13016.164869019043},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":-13022.620547813693},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":-13080.568875609344},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":-13138.370617539043},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":-13042.147985472013},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":-13048.711038351828},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":-13106.419001303651},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":-13215.008867271243},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":-13068.563783609698},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":-13075.236342769398},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":-13132.701924913792},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":-13240.694368864893},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":-13095.420854716232},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":-13102.205094190371},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":-13159.426240500083},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":-13266.814916858919},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":-13122.727958663618},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":-13129.626095148938},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":-13186.600710842669},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":-13243.422429521557},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":-13150.494027225346},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":-13157.508320919336},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":-13214.234270759163},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":-13320.395879660415},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":-13178.728167455209},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":-13185.860922911128},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":-13242.336030487526},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":-13347.874086045735},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":-13681.154969077483},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":-13181.351739862253},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":-13854.444833696993},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":-13854.444833696993},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":-13854.444833696993},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":-13854.444833696993},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":-13854.444833696993},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":-13854.444833696993},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":-13854.444833696993},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":-13854.444833696993},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":-13854.444833696993},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F351,SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!363:363,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Add Equity Funding",null,null,true,null,{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!H$3))","v":5607.5707910805986},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!I$3))","v":10868.180220476233},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!J$3))","v":14710.879919606843},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!K$3))","v":13930.099930981733},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!L$3))","v":9272.5544032037069},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!M$3))","v":4413.7716619727889},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!N$3))","v":1611.0396976407426},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!O$3))","v":586.21501887339036},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!P$3))","v":337.53697648491499},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":5550.3945652671309},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F352,SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!364:364,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Add Net Income",null,null,true,null,{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!R$3))","v":-1989.1312286395637},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!S$3))","v":-2038.6864916818138},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!T$3))","v":-2003.4932848766532},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!U$3))","v":-2009.0819868131368},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!V$3))","v":-1816.9779369262023},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!W$3))","v":-1794.8646675965192},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!X$3))","v":-1759.9713629968473},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":-1765.7835345776141},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":-1595.0440578804405},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":-1572.7011828759032},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":-1538.342208887015},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":-1544.3810402458796},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":145.72315795673191},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":244.17670880141321},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":162.22437089200767},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":156.71849053658443},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":284.47088988233537},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":379.19717923258401},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":301.00550483177625},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":295.28194476833056},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":559.88726242031066},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":656.05651400093006},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":576.00855541651265},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":569.81936405534179},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":678.14351097707902},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":775.77412814506636},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":693.56080614341136},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":687.12301764931817},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":799.1206858830086},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":792.37305501967069},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":693.80306521761497},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":685.5806769308266},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":773.3870308269162},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":764.97686080487813},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":660.72144991331345},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":652.37049094267888},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":490.9240310494161},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":482.72892582524906},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":387.18642401951143},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":-468.27737208919092},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":510.08686337515979},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":501.71724489642889},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":404.78034893220325},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":396.46166544147496},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":476.40955932627372},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":467.90683988534698},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":371.30665977473615},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":362.85479164963732},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":442.19588667493014},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":433.55741235613283},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":337.29626515471051},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":328.70855702114437},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":407.43515194137223},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":398.6582167396669},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":302.73846568016558},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":294.01221002203516},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":372.11645175819473},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":363.19829655489917},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":160.03816641153981},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":154.73536321934455},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":968.46369640414093},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":963.04450769210246},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":906.09715887460493},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":900.70817006504603},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":946.655711935402},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":941.14867595996691},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":884.40989225435521},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":878.93300146112392},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":924.49372548494352},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":918.89709321037162},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":862.36840322467344},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":856.8018603735444},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":901.97068961625791},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":896.28267767180978},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":839.96564014132161},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":834.30766078700481},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":936.19899241294252},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":930.32417965171851},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":872.28999269214626},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":866.44765175509508},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":912.55612788279461},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":906.58517838569333},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":848.77696417546099},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":343.02813579281246},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":923.90442989380779},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":917.80007738088295},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":859.04519629224797},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":852.97419591313189},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":899.33704643936596},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":893.1323000123657},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":834.61118148689582},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":828.43976048563161},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":874.36510659374403},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":868.05797101943165},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":809.77250260085088},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":803.49866516667987},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":848.98057094022226},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":842.56901183743889},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":784.52111786342095},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":778.14282900822172},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":823.1752423209474},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":816.65718539119666},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":758.84882764367239},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":752.36401243164096},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":796.94076273665746},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":790.3140929795494},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":732.74727134650357},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":726.1538141086736},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":770.26861018541524},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":763.53117109868424},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":706.20792424763965},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":699.50366778094451},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":743.1500954391654},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":736.29968820294971},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":679.22209426634174},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":672.40483901692528},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":715.57635875689039},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":708.61074140196888},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":651.78091867461808},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":644.84842190506174},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":687.53836653310555},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":680.45525309277434},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":623.87536074167815},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":616.8253356818484},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":659.02690788044231},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":651.82396752570185},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":627.78755479207996},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":620.57956832401953},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F353,SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!365:365,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Less Dividends",null,null,true,null,{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":3934.4066680814822},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":5347.5090109141747},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":4874.196590266386},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":5274.6860540400048},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":5323.1013275918958},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":5769.5179572610559},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":5751.4769672744824},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":6276.0595478329269},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":6116.5326282124515},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":18496.482434885576},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":11868.116617399657},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":12055.57629984644},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":10544.111959998463},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":10380.167258332551},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":1707.3388355990687},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":1521.7166719972311},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":1779.3950000304631},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":1770.9702420428066},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":1674.1733656928945},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":1489.3572142408675},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":1745.4954953251872},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":1736.936536842567},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":1640.477336225752},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":1456.474474423007},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":1711.0551916466638},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":1702.3593571727056},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":1606.2401684873244},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":1510.3265411972443},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":1676.06330855838},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":1667.2278700829911},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":1571.4510760409694},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":1389.0972057861482},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":1496.9011825058665},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":1491.5324437339646},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":918.58723826109758},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":810.03955091268517},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":959.41961091413327},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":953.96402955745157},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":897.10339901226257},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":789.06034538838685},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":937.46497331647265},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":931.92082006139412},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":875.26938792038186},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":818.74556210248124},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":915.15341394610596},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":909.51892553185507},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":853.07823289232192},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":746.05893952206043},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":892.47782804848498},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":886.75120659955087},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":885.82996864519828},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":775.5583859326307},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":926.39439118668565},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":920.47975140165363},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":862.5395064425918},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":752.81558784884169},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":902.59103532272252},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":896.57946676962615},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":873.11463817159211},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":814.36499657329682},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":913.71667575838978},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":907.57073244468961},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":848.91302536839498},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":737.99453770184277},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":888.98169416258315},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":882.73453029645316},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":824.3113678296304},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":713.96610919019372},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":863.83882539219871},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":857.48842952131645},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":799.30171446019858},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":689.53555898782997},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":838.27996467795265},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":831.82428588330231},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":773.87595808765036},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":716.07421615795101},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":812.29684822498143},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":805.73379534516675},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":748.02583239334353},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":639.4359664257513},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":785.88105008729713},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":779.20849092759659},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":721.74290878320153},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":613.75046483210167},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":759.02397898076129},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":752.23973950662389},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":695.0185931969113},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":587.62991683807536},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":731.71687503337489},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":724.81873854805417},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":667.84412285432359},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":611.02240417543544},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":703.95080647164764},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":696.93651277765844},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":640.21056293783113},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":534.0489540365802},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":675.71666624178511},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":668.58391078586578},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":612.10880320946831},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":506.57074765126026},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":173.28986461951104},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":673.09309383473999},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F354,SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!366:366,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Closing Balance",null,null,true,null,{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!H$3))","v":17384.982254828617},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!I$3))","v":44601.674575561898},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!J$3))","v":85662.16516232038},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!K$3))","v":129378.51212841217},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!L$3))","v":162331.62935881573},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!M$3))","v":180101.92621862018},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!N$3))","v":187238.7583392555},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!O$3))","v":189746.73973718431},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!P$3))","v":190921.28969618827},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":197088.66845377925},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!R$3))","v":191155.20640403291},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!S$3))","v":185134.85686293489},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!T$3))","v":179099.80675787662},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!U$3))","v":173017.59499879609},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!V$3))","v":167602.93902748081},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!W$3))","v":162283.36637861043},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!X$3))","v":156979.54241731166},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":151628.3213201891},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":146879.26050298632},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":142254.66680940671},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":137616.39912788963},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":132930.49446910818},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":133280.65448641084},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":129806.05632661331},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":130387.93211656302},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":125701.78436384794},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":126470.00269196139},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":122465.74086889815},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":123462.57726909709},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":119261.79289253028},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":120853.59336012184},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":117316.77980912355},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":119141.55047936362},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":115275.40942495228},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":117219.35646359714},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":113510.8770918019},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":115691.74686625191},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":111676.95000806963},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":113981.58368587846},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":109959.58513378055},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":112148.60166891241},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":95909.582268218248},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":98142.02648119189},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":88289.323410328681},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":90375.667629988107},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":80477.061998702877},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":81870.42302009165},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":72607.765391821842},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":73864.798175008953},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":63957.104052143804},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":61085.640766726348},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":57227.443627365807},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":53280.679210519782},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":49422.533006147249},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":45652.653379150252},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":41794.323138827524},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":37847.895437835105},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":33989.616048828211},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":30219.129622971697},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":26360.663627771097},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":22414.57495968787},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":18556.159730672502},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":14785.058804710929},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":10926.45434862742},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":6980.7070766861179},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":3122.1533001461848},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":-649.56997899945873},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":-4508.3156550845579},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":-8561.3033061097212},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":-12416.433630183719},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":-12885.981137292858},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":-12891.400326004896},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":-12948.347674822393},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":-12953.736663631951},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":-12907.789121761596},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":-12913.296157737032},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":-12970.034941442644},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":-12975.511832235874},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":-12929.951108212055},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":-12935.547740486627},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":-12992.076430472323},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":-12997.642973323453},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":-12952.474144080739},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":-12958.162156025188},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":-13014.479193555677},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":-13020.137172909994},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":-12918.245841284053},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":-12924.120654045279},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":-12982.154841004853},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":-12987.997181941902},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":-12941.888705814203},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":-12947.859655311304},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":-13005.667869521538},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":-13511.416697904186},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":-12930.54040380319},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":-12936.644756316115},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":-12995.399637404751},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":-13001.470637783868},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":-12955.107787257633},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":-12961.312533684633},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":-13019.833652210102},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":-13026.005073211367},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":-12980.079727103252},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":-12986.386862677564},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":-13044.672331096146},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":-13050.946168530316},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":-13005.464262756774},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":-13011.875821859558},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":-13069.923715833575},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":-13076.302004688772},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":-13031.269591376047},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":-13037.787648305797},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":-13095.596006053322},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":-13102.080821265354},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":-13057.504070960336},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":-13064.130740717444},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":-13121.697562350491},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":-13128.291019588321},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":-13084.176223511578},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":-13090.91366259831},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":-13148.236909449355},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":-13154.941165916051},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":-13111.29473825783},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":-13118.145145494045},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":-13175.22273943065},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":-13182.039994680068},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":-13138.868474940102},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":-13145.834092295025},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":-13202.663915022376},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":-13209.596411791932},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":-13166.906467163888},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":-13173.98958060422},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":-13230.569472955316},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":-13237.619498015147},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":-13195.417925816551},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":-13202.620866171294},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":-13226.657278904915},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":-13233.865265372973},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":-13854.444833696993},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":-13854.444833696993},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":-13854.444833696993},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":-13854.444833696993},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":-13854.444833696993},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":-13854.444833696993},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":-13854.444833696993},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":-13854.444833696993},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":-13854.444833696993},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F355,SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!367:367,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
["Assets",null,null,null,null,true,null,{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F357,SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!369:369,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Debt Service Reserve Account",null,null,null,true,null,{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":5250},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!R$3))","v":5250},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!S$3))","v":5250},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!T$3))","v":5162.4999999999991},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!U$3))","v":5162.4999999999991},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!V$3))","v":5074.9999999999991},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!W$3))","v":5074.9999999999991},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!X$3))","v":4987.4999999999991},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":4987.4999999999991},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":4899.9999999999991},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":4899.9999999999991},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":4812.4999999999991},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":4812.4999999999991},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":4724.9999999999991},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":4724.9999999999991},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":4600.9706428419831},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":4600.9706428419831},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":4457.5047894088821},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":4457.5047894088821},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":4319.3183886570969},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":4319.3183886570969},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":4176.7844638004372},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":4176.7844638004372},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":4033.7783844854166},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":4033.7783844854166},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":3885.9943286502803},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":3885.9943286502803},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":3738.4547617420017},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":3738.4547617420017},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":3585.2920476606664},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":3585.2920476606664},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F358,SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!370:370,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Debt Service Account",null,null,null,true,null,{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!R$3))","v":1513.7546615981353},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!T$3))","v":1368.4166062862178},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!V$3))","v":1293.0890688947411},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!X$3))","v":1360.1710789112838},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":1284.4097189862478},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":1351.4528546719419},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":4724.9999999999991},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":4600.9706428419831},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":4457.5047894088821},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":4319.3183886570969},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":4176.7844638004372},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":4033.7783844854166},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":3885.9943286502803},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":3738.4547617420017},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":3585.2920476606664},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":88.31809357334896},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F359,SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!371:371,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Cash Sweep Account",null,null,null,true,null,{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":312.9100499618466},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":615.04036089743636},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":1016.0695462270905},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":582.60142756008736},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":918.46704787672593},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":594.64300667153088},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":1019.8220087265851},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":562.55911629466527},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":1043.5298432666077},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":615.63892947848126},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":1187.9516291422299},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":582.61748052905386},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":1212.8506990895105},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":637.01470696421438},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":1360.4556813024583},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":603.04239547007592},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":1386.5869479281628},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F360,SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!372:372,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Dividend Lock-up Account",null,null,null,true,null,{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!T$3))","v":87.500000000000909},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!U$3))","v":87.500000000000909},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!V$3))","v":175.00000000000091},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!W$3))","v":175.00000000000091},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!X$3))","v":262.50000000000091},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":262.50000000000091},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":350.00000000000091},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":350.00000000000091},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":437.50000000000091},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":437.50000000000091},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":814.9984682047434},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F361,SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!373:373,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Dividend Account",null,null,null,true,null,{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":1255.1234499109762},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":1435.0941754273517},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":2494.8582983545612},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":1359.4033309735369},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":2286.555631812128},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":1387.5003489002384},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":2517.7710877804834},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":1312.6379380208855},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":2577.4368924787441},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":1436.4908354497893},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":2914.8932139802237},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":1359.4407879011251},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":2977.7690203773268},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":1486.3676495831669},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":3321.9361566140146},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":1407.09892276351},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":3388.5322592470475},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":4645.5941997894315},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":14358.048397037121},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":1968.8565172247618},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":8051.1282510802121},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":2048.2527010988124},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":7984.4244416400488},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":1935.6463312366122},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":7178.8348735071777},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":1766.0047661191838},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":6872.8650701880943},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":1793.3627036690941},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":1784.9930851903632},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":1688.0561892261376},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":1679.7375057354093},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":1759.685399620208},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":1751.1826801792813},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":1654.5825000686705},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":1646.1306319435716},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":1725.4717269688645},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":1716.8332526500672},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":1620.5721054486448},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":1611.9843973150787},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":1690.7109922353065},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":1681.9340570336012},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":1586.0143059740999},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":1577.2880503159695},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":1655.3922920521291},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":1646.4741368488335},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":1443.3140067054742},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":1438.0112035132788},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":968.46369640414082},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":963.04450769210234},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":906.09715887460493},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":900.70817006504603},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":946.655711935402},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":941.14867595996702},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":884.4098922543551},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":878.93300146112392},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":924.49372548494352},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":918.89709321037162},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":862.36840322467333},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":856.80186037354451},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":901.97068961625791},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":896.28267767180978},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":839.9656401413215},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":834.30766078700481},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":936.19899241294252},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":930.32417965171862},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":872.28999269214614},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":866.44765175509519},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":912.55612788279473},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":906.58517838569333},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":848.77696417546099},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":343.02813579281246},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":923.9044298938079},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":917.80007738088284},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":859.04519629224797},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":852.97419591313178},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":899.33704643936585},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":893.1323000123657},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":834.61118148689593},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":828.43976048563172},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":874.36510659374403},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":868.05797101943176},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":809.77250260085088},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":803.49866516667998},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":848.98057094022215},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":842.56901183743889},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":784.52111786342084},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":778.14282900822172},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":823.17524232094729},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":816.65718539119666},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":758.84882764367239},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":752.36401243164096},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":796.94076273665746},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":790.31409297954951},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":732.74727134650357},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":726.15381410867371},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":770.26861018541513},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":763.53117109868413},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":706.20792424763954},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":699.50366778094462},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":743.1500954391654},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":736.29968820294971},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":679.22209426634163},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":672.40483901692528},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":715.57635875689039},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":708.61074140196888},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":651.78091867461808},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":644.84842190506174},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":687.53836653310555},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":680.45525309277446},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":623.87536074167815},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":616.8253356818484},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":659.02690788044242},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":651.82396752570185},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":627.78755479207996},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":620.57956832401953},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F362,SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!374:374,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Working Capital Balance",null,null,null,true,null,{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F363,SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!375:375,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Fee Balance ",null,null,null,true,null,{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!H$3))","v":1050},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!I$3))","v":1050},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!J$3))","v":1050},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!K$3))","v":1050},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!L$3))","v":1050},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!M$3))","v":1050},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!N$3))","v":1050},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!O$3))","v":1050},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!P$3))","v":1050},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":1050},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!R$3))","v":997.5},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!S$3))","v":945},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!T$3))","v":892.5},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!U$3))","v":840},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!V$3))","v":787.5},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!W$3))","v":735},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!X$3))","v":682.5},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":630},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":577.5},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":525},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":472.5},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":420},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":367.5},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":315},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":262.5},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":210},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":157.5},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":105},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":52.5},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F364,SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!376:376,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"IDC Balance ",null,null,null,true,null,{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!H$3))","v":27.262818337738807},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!I$3))","v":141.50081986045123},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!J$3))","v":407.73086104274603},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!K$3))","v":875.98460949813693},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!L$3))","v":1535.086521234133},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!M$3))","v":2322.3212324545671},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!N$3))","v":3170.6780730136279},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!O$3))","v":4039.7403613197203},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!P$3))","v":4913.7801934327417},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":5788.668453779218},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!R$3))","v":5643.9517424347378},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!S$3))","v":5499.2350310902575},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!T$3))","v":5354.5183197457764},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!U$3))","v":5209.8016084012961},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!V$3))","v":5079.556568191264},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!W$3))","v":4949.3115279812318},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!X$3))","v":4819.0664877711988},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":4688.8214475611667},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":4571.6009113721375},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":4454.3803751831083},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":4337.1598389940791},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":4219.9393028050499},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":4114.4408202349241},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":4008.9423376647974},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":3903.4438550946711},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":3797.9453725245448},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":3702.996738211431},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":3608.048103898318},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":3513.099469585205},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":3418.1508352720921},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":3332.6970643902896},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":3247.2432935084871},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":3161.7895226266846},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":3076.3357517448821},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":2990.8819808630797},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":2905.4282099812772},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":2819.9744390994747},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":2734.5206682176722},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":2649.0668973358697},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":2563.6131264540672},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":2478.1593555722648},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":2392.7055846904623},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":2307.2518138086598},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":2221.7980429268573},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":2136.3442720450548},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":2050.8905011632523},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":1965.4367302814499},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":1879.9829593996474},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":1794.5291885178449},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":1709.0754176360424},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":1623.6216467542399},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":1538.1678758724374},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":1452.714104990635},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":1367.2603341088325},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":1281.80656322703},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":1196.3527923452275},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":1110.899021463425},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":1025.4452505816225},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":939.99147969982005},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":854.53770881801756},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":769.08393793621508},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":683.6301670544126},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":598.17639617261011},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":512.72262529080763},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":427.26885440900514},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":341.81508352720266},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":256.36131264540018},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":170.90754176359769},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":85.453770881795208},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":-7.2759576141834259E-12},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F365,SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!377:377,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Plant Assets",null,null,null,true,null,{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!H$3))","v":22478.207871919862},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!I$3))","v":59835.644906507398},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!J$3))","v":116065.57160446374},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!K$3))","v":175677.80820174637},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!L$3))","v":220191.18066801789},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!M$3))","v":243600.26633228234},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!N$3))","v":252268.16469130636},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!O$3))","v":254527.21535592148},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!P$3))","v":254941.43201731169},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!R$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!S$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!T$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!U$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!V$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!W$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!X$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":255000.00000000003},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F366,SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!378:378,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Less Accumulated Depreciation",null,null,null,true,null,{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!R$3))","v":6375},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!S$3))","v":12750},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!T$3))","v":19125},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!U$3))","v":25500},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!V$3))","v":31237.5},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!W$3))","v":36975},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!X$3))","v":42712.5},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":48450},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":53613.75},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":58777.5},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":63941.25},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":69105},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":73752.375},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":78399.75},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":83047.125},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":87694.5},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":91877.137499999983},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":96059.774999999965},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":100242.41249999995},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":104425.04999999993},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":108189.42374999991},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":111953.7974999999},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":115718.17124999988},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":119482.54499999987},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":123246.91874999985},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":127011.29249999984},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":130775.66624999982},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":134540.03999999983},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":138304.41374999986},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":142068.78749999989},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":145833.16124999992},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":149597.53499999995},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":153361.90874999997},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":157126.2825},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":160890.65625000003},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":164655.03000000006},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":168419.40375000008},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":172183.77750000011},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":175948.15125000014},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":179712.52500000017},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":183476.8987500002},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":187241.27250000022},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":191005.64625000025},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":194770.02000000028},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":198534.39375000031},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":202298.76750000034},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":206063.14125000036},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":209827.51500000039},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":213591.88875000042},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":217356.26250000045},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":221120.63625000048},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":224885.0100000005},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":228649.38375000053},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":232413.75750000056},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":236178.13125000059},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":239942.50500000062},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":243706.87875000064},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":247471.25250000067},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":251235.6262500007},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":255000.00000000073},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F367,SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!379:379,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Net Plant",null,null,null,true,null,{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!H$3))","v":22478.207871919862},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!I$3))","v":59835.644906507398},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!J$3))","v":116065.57160446374},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!K$3))","v":175677.80820174637},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!L$3))","v":220191.18066801789},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!M$3))","v":243600.26633228234},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!N$3))","v":252268.16469130636},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!O$3))","v":254527.21535592148},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!P$3))","v":254941.43201731169},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":255000.00000000003},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!R$3))","v":248625.00000000003},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!S$3))","v":242250.00000000003},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!T$3))","v":235875.00000000003},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!U$3))","v":229500.00000000003},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!V$3))","v":223762.50000000003},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!W$3))","v":218025.00000000003},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!X$3))","v":212287.50000000003},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":206550.00000000003},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":201386.25000000003},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":196222.50000000003},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":191058.75000000003},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":185895.00000000003},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":181247.62500000003},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":176600.25000000003},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":171952.87500000003},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":167305.50000000003},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":163122.86250000005},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":158940.22500000006},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":154757.58750000008},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":150574.9500000001},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":146810.5762500001},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":143046.20250000013},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":139281.82875000016},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":135517.45500000016},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":131753.08125000016},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":127988.70750000019},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":124224.33375000021},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":120459.9600000002},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":116695.58625000017},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":112931.21250000014},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":109166.83875000011},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":105402.46500000008},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":101638.09125000006},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":97873.717500000028},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":94109.34375},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":90344.969999999972},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":86580.596249999944},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":82816.222499999916},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":79051.848749999888},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":75287.47499999986},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":71523.101249999832},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":67758.727499999804},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":63994.353749999776},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":60229.979999999749},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":56465.606249999721},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":52701.232499999693},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":48936.858749999665},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":45172.484999999637},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":41408.111249999609},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":37643.737499999581},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":33879.363749999553},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":30114.989999999525},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":26350.616249999497},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":22586.242499999469},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":18821.868749999441},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":15057.494999999413},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":11293.121249999385},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":7528.7474999993574},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":3764.3737499993294},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":-6.9849193096160889E-10},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F368,SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!380:380,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Total Assets",null,null,true,null,{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!H$3))","v":23555.4706902576},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!I$3))","v":61027.145726367846},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!J$3))","v":117523.30246550648},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!K$3))","v":177603.79281124452},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!L$3))","v":222776.26718925202},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!M$3))","v":246972.5875647369},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!N$3))","v":256488.84276432},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!O$3))","v":259616.95571724119},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!P$3))","v":260905.21221074442},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":267088.66845377925},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!R$3))","v":262030.20640403291},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!S$3))","v":253944.2350310903},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!T$3))","v":248740.43492603203},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!U$3))","v":240799.80160840132},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!V$3))","v":236172.64563708604},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!W$3))","v":228959.31152798125},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!X$3))","v":224399.23756668251},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":217118.8214475612},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":213069.76063035842},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":206451.88037518313},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":202469.86269366604},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":195784.93930280508},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":196747.59932010778},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":187699.3268739896},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":188831.68798536033},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":177856.42077390017},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":179103.3914967181},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":169092.92124887902},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":170499.41684340657},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":160187.61627824485},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":162117.80897773663},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":152522.36002223732},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":154614.01988472012},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":144569.62740466063},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":146706.57160763064},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":136903.51239517913},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":139203.60955050017},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":128943.07674819346},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":131290.35644983259},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":123814.02996747766},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":126003.0465026095},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":109764.0271019153},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":111996.47131488893},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":102143.7682440257},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":104230.1124636851},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":94331.506832399842},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":95724.867853788572},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":86462.210225518749},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":87719.243008705831},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":77811.548885840646},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":74940.085600423161},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":71081.888461062612},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":67135.124044216544},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":63276.977839843988},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":59507.098212846962},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":55648.767972524205},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":51702.340271531757},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":47844.060882524835},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":44073.574456668292},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":40215.108461467666},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":36269.01979338441},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":32410.604564369016},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":28639.503638407412},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":24780.899182323879},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":20835.151910382545},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":16976.598133842585},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":13204.874854696915},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":9346.129178611789},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":5293.1415275865984},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":1438.011203512573},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":968.46369640343505},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":963.04450769139657},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":906.09715887389916},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":900.70817006434027},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":946.65571193469623},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":941.14867595926125},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":884.40989225364933},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":878.93300146041815},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":924.49372548423776},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":918.89709320966585},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":862.36840322396756},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":856.80186037283875},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":901.97068961555215},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":896.28267767110401},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":839.96564014061573},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":834.30766078629904},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":936.19899241223675},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":930.32417965101286},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":872.28999269144037},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":866.44765175438943},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":912.55612788208896},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":906.58517838498756},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":848.77696417475522},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":343.0281357921067},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":923.90442989310213},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":917.80007738017707},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":859.0451962915422},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":852.97419591242601},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":899.33704643866008},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":893.13230001165994},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":834.61118148619016},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":828.43976048492596},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":874.36510659303826},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":868.05797101872599},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":809.77250260014512},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":803.49866516597422},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":848.98057093951638},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":842.56901183673313},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":784.52111786271507},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":778.14282900751596},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":823.17524232024152},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":816.65718539049089},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":758.84882764296663},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":752.36401243093519},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":796.94076273595169},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":790.31409297884375},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":732.7472713457978},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":726.15381410796795},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":770.26861018470936},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":763.53117109797836},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":706.20792424693377},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":699.50366778023886},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":743.15009543845963},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":736.29968820224394},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":679.22209426563586},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":672.40483901621951},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":715.57635875618462},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":708.61074140126311},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":651.78091867391231},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":644.84842190435597},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":687.53836653239978},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":680.45525309206869},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":623.87536074097238},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":616.82533568114263},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":659.02690787973665},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":651.82396752499608},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":627.78755479137419},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":620.57956832331377},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":-7.0576788857579231E-10},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":-7.0576788857579231E-10},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":-7.0576788857579231E-10},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":-7.0576788857579231E-10},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":-7.0576788857579231E-10},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":-7.0576788857579231E-10},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":-7.0576788857579231E-10},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":-7.0576788857579231E-10},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":-7.0576788857579231E-10},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F369,SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!381:381,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
["Liabilities & Capital",null,null,null,null,true,null,{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F371,SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!383:383,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Accrued Interest",null,null,null,true,null,{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!R$3))","v":874.99999999999955},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!T$3))","v":831.24999999999955},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!V$3))","v":787.49999999999966},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!X$3))","v":743.74999999999966},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":699.99999999999955},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":656.24999999999966},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":612.49999999999966},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":550.48532142099168},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":478.7523947044408},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":409.65919432854821},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":338.39223190021846},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":266.8891922427083},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":192.99716432514026},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":119.22738087100089},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":42.646023830333135},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F372,SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!384:384,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Debt",null,null,null,true,null,{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!H$3))","v":6170.4884354289807},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!I$3))","v":16425.471150805952},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!J$3))","v":31861.137303186122},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!K$3))","v":48225.28068283233},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!L$3))","v":60444.637830436259},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!M$3))","v":66870.6613461167},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!N$3))","v":69250.084425064473},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!O$3))","v":69870.215980056848},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!P$3))","v":69983.922514556121},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":69999.999999999971},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!R$3))","v":69999.999999999971},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!S$3))","v":66499.999999999971},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!T$3))","v":66499.999999999971},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!U$3))","v":62999.999999999971},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!V$3))","v":62999.999999999971},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!W$3))","v":59499.999999999971},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!X$3))","v":59499.999999999971},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":55999.999999999971},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":55999.999999999971},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":52499.999999999971},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":52499.999999999971},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":48999.999999999971},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":48999.999999999971},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":44038.825713679333},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":44038.825713679333},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":38300.191576355268},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":38300.191576355268},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":32772.73554628386},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":32772.73554628386},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":27071.378552017479},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":27071.378552017479},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":21351.135379416664},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":21351.135379416664},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":15439.773146011221},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":15439.773146011221},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":9538.1904696800721},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":9538.1904696800721},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":3411.681906426651},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":3411.681906426651},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F373,SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!385:385,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,"Equity Balance",null,null,null,true,null,{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!H$3))","v":17384.982254828617},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!I$3))","v":44601.674575561898},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!J$3))","v":85662.16516232038},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!K$3))","v":129378.51212841217},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!L$3))","v":162331.62935881573},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!M$3))","v":180101.92621862018},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!N$3))","v":187238.7583392555},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!O$3))","v":189746.73973718431},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!P$3))","v":190921.28969618827},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":197088.66845377925},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!R$3))","v":191155.20640403291},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!S$3))","v":185134.85686293489},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!T$3))","v":179099.80675787662},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!U$3))","v":173017.59499879609},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!V$3))","v":167602.93902748081},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!W$3))","v":162283.36637861043},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!X$3))","v":156979.54241731166},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":151628.3213201891},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":146879.26050298632},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":142254.66680940671},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":137616.39912788963},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":132930.49446910818},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":133280.65448641084},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":129806.05632661331},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":130387.93211656302},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":125701.78436384794},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":126470.00269196139},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":122465.74086889815},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":123462.57726909709},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":119261.79289253028},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":120853.59336012184},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":117316.77980912355},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":119141.55047936362},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":115275.40942495228},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":117219.35646359714},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":113510.8770918019},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":115691.74686625191},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":111676.95000806963},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":113981.58368587846},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":109959.58513378055},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":112148.60166891241},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":95909.582268218248},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":98142.02648119189},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":88289.323410328681},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":90375.667629988107},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":80477.061998702877},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":81870.42302009165},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":72607.765391821842},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":73864.798175008953},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":63957.104052143804},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":61085.640766726348},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":57227.443627365807},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":53280.679210519782},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":49422.533006147249},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":45652.653379150252},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":41794.323138827524},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":37847.895437835105},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":33989.616048828211},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":30219.129622971697},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":26360.663627771097},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":22414.57495968787},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":18556.159730672502},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":14785.058804710929},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":10926.45434862742},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":6980.7070766861179},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":3122.1533001461848},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":-649.56997899945873},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":-4508.3156550845579},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":-8561.3033061097212},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":-12416.433630183719},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":-12885.981137292858},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":-12891.400326004896},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":-12948.347674822393},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":-12953.736663631951},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":-12907.789121761596},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":-12913.296157737032},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":-12970.034941442644},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":-12975.511832235874},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":-12929.951108212055},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":-12935.547740486627},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":-12992.076430472323},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":-12997.642973323453},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":-12952.474144080739},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":-12958.162156025188},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":-13014.479193555677},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":-13020.137172909994},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":-12918.245841284053},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":-12924.120654045279},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":-12982.154841004853},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":-12987.997181941902},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":-12941.888705814203},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":-12947.859655311304},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":-13005.667869521538},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":-13511.416697904186},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":-12930.54040380319},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":-12936.644756316115},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":-12995.399637404751},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":-13001.470637783868},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":-12955.107787257633},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":-12961.312533684633},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":-13019.833652210102},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":-13026.005073211367},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":-12980.079727103252},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":-12986.386862677564},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":-13044.672331096146},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":-13050.946168530316},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":-13005.464262756774},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":-13011.875821859558},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":-13069.923715833575},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":-13076.302004688772},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":-13031.269591376047},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":-13037.787648305797},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":-13095.596006053322},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":-13102.080821265354},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":-13057.504070960336},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":-13064.130740717444},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":-13121.697562350491},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":-13128.291019588321},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":-13084.176223511578},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":-13090.91366259831},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":-13148.236909449355},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":-13154.941165916051},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":-13111.29473825783},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":-13118.145145494045},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":-13175.22273943065},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":-13182.039994680068},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":-13138.868474940102},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":-13145.834092295025},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":-13202.663915022376},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":-13209.596411791932},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":-13166.906467163888},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":-13173.98958060422},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":-13230.569472955316},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":-13237.619498015147},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":-13195.417925816551},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":-13202.620866171294},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":-13226.657278904915},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":-13233.865265372973},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":-13854.444833696993},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":-13854.444833696993},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":-13854.444833696993},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":-13854.444833696993},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":-13854.444833696993},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":-13854.444833696993},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":-13854.444833696993},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":-13854.444833696993},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":-13854.444833696993},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F374,SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!386:386,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[null,null,"Total",null,null,true,null,{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!H$3))","v":23555.4706902576},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!I$3))","v":61027.145726367846},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!J$3))","v":117523.30246550651},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!K$3))","v":177603.79281124449},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!L$3))","v":222776.26718925199},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!M$3))","v":246972.5875647369},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!N$3))","v":256488.84276431997},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!O$3))","v":259616.95571724116},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!P$3))","v":260905.21221074439},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":267088.66845377919},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!R$3))","v":262030.20640403288},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!S$3))","v":251634.85686293486},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!T$3))","v":246431.05675787659},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!U$3))","v":236017.59499879606},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!V$3))","v":231390.43902748078},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!W$3))","v":221783.3663786104},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!X$3))","v":217223.29241731163},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":207628.32132018908},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":203579.26050298629},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":194754.66680940668},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":190772.6491278896},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":181930.49446910815},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":182893.15448641081},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":173844.88204029264},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":174977.24315166334},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":164001.97594020321},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":165248.94666302111},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":155238.476415182},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":156644.97200970951},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":146333.17144454777},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":148263.36414403954},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":138667.91518854021},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":140759.57505102298},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":130715.1825709635},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":132852.1267739335},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":123049.06756148198},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":125349.16471680299},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":115088.63191449628},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":117435.91161613545},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":109959.58513378055},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":112148.60166891241},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":95909.582268218248},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":98142.02648119189},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":88289.323410328681},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":90375.667629988107},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":80477.061998702877},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":81870.42302009165},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":72607.765391821842},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":73864.798175008953},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":63957.104052143804},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":61085.640766726348},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":57227.443627365807},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":53280.679210519782},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":49422.533006147249},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":45652.653379150252},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":41794.323138827524},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":37847.895437835105},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":33989.616048828211},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":30219.129622971697},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":26360.663627771097},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":22414.57495968787},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":18556.159730672502},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":14785.058804710929},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":10926.45434862742},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":6980.7070766861179},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":3122.1533001461848},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":-649.56997899945873},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":-4508.3156550845579},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":-8561.3033061097212},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":-12416.433630183719},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":-12885.981137292858},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":-12891.400326004896},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":-12948.347674822393},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":-12953.736663631951},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":-12907.789121761596},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":-12913.296157737032},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":-12970.034941442644},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":-12975.511832235874},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":-12929.951108212055},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":-12935.547740486627},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":-12992.076430472323},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":-12997.642973323453},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":-12952.474144080739},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":-12958.162156025188},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":-13014.479193555677},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":-13020.137172909994},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":-12918.245841284053},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":-12924.120654045279},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":-12982.154841004853},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":-12987.997181941902},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":-12941.888705814203},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":-12947.859655311304},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":-13005.667869521538},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":-13511.416697904186},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":-12930.54040380319},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":-12936.644756316115},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":-12995.399637404751},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":-13001.470637783868},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":-12955.107787257633},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":-12961.312533684633},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":-13019.833652210102},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":-13026.005073211367},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":-12980.079727103252},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":-12986.386862677564},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":-13044.672331096146},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":-13050.946168530316},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":-13005.464262756774},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":-13011.875821859558},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":-13069.923715833575},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":-13076.302004688772},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":-13031.269591376047},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":-13037.787648305797},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":-13095.596006053322},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":-13102.080821265354},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":-13057.504070960336},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":-13064.130740717444},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":-13121.697562350491},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":-13128.291019588321},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":-13084.176223511578},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":-13090.91366259831},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":-13148.236909449355},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":-13154.941165916051},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":-13111.29473825783},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":-13118.145145494045},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":-13175.22273943065},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":-13182.039994680068},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":-13138.868474940102},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":-13145.834092295025},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":-13202.663915022376},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":-13209.596411791932},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":-13166.906467163888},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":-13173.98958060422},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":-13230.569472955316},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":-13237.619498015147},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":-13195.417925816551},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":-13202.620866171294},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":-13226.657278904915},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":-13233.865265372973},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":-13854.444833696993},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":-13854.444833696993},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":-13854.444833696993},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":-13854.444833696993},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":-13854.444833696993},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":-13854.444833696993},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":-13854.444833696993},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":-13854.444833696993},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":-13854.444833696993},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F375,SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!387:387,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
[null,"Difference",null,null,null,false,null,{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!S$3))","v":-2309.3781681554392},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!T$3))","v":-6928.1345044662885},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!U$3))","v":-9400.9629459161079},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!V$3))","v":-14346.619828815776},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!W$3))","v":-16740.358368581365},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!X$3))","v":-21527.83544811263},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":-23842.390426113911},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":-28471.500382116385},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":-30678.21382052073},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":-35091.640697329334},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":-37248.871965249884},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":-41563.334501090867},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":-41563.334501090896},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":-41563.334501090925},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":-41563.334501090925},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":-41563.334501090983},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":-41563.334501091042},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":-41563.3345010911},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":-41563.334501091187},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":-41563.334501091245},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":-41563.334501091333},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":-41563.334501091333},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":-41563.334501091376},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":-41563.334501091449},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":-41563.334501091493},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":-41563.334501091522},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":-41563.334501091536},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":-41563.334501091464},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":-41563.334501091333},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":-41563.334501091289},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":-41563.334501091202},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":-41563.334501091129},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":-41563.334501091071},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":-41563.334501091012},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":-41563.334501090911},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":-41563.334501090809},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":-41563.334501090721},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":-41563.334501090663},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":-41563.334501090569},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":-41563.334501090481},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":-41563.334501090416},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":-41563.334501090336},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":-41563.334501090256},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":-41563.334501090161},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":-41563.334501090067},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":-41563.334501089994},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":-41563.334501089899},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":-41563.334501089819},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":-41563.334501089732},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":-41563.334501089645},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":-41563.334501089565},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":-41563.334501089492},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":-41563.334501089405},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":-41563.33450108931},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":-41563.33450108923},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":-41563.33450108915},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":-41563.334501089063},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":-41563.334501088983},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":-41563.334501088902},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":-41563.334501088873},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":-41563.334501088873},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":-41563.334501088873},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":-41563.334501088873},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":-41563.334501088873},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":-41563.334501088873},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":-41563.334501088873},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":-41563.334501088873},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":-41563.334501088873},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":-41563.334501088873},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":-41563.334501088873},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":-41563.334501088873},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":-41563.334501088873},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":-41563.334501088873},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":-41563.334501088873},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":-41563.334501088873},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":-41563.334501088873},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":-41563.334501088873},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":-41563.334501088873},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":-41563.334501088873},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":-41563.334501088873},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":-41563.334501088873},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":-41563.334501088873},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":-41563.334501088873},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":-41563.334501088873},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":-41563.334501088873},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":-41563.334501088873},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":-41563.334501088881},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":-41563.334501088881},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":-41563.334501088881},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":-41563.334501088873},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":-41563.334501088873},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":-41563.334501088873},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":-41563.334501088873},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":-41563.334501088873},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":-41563.334501088873},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":-41563.334501088873},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":-41563.334501088873},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":-41563.334501088873},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":-41563.334501088866},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":-41563.334501088866},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":-41563.334501088866},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":-41563.334501088866},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":-41563.334501088866},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":-41563.334501088866},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":-41563.334501088866},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":-41563.334501088866},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":-41563.334501088866},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":-41563.334501088866},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":-41563.334501088866},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":-41563.334501088866},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":-41563.334501088866},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":-41563.334501088866},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":-41563.334501088866},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":-41563.334501088859},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":-41563.334501088859},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":-41563.334501088859},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":-41563.334501088859},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":-41563.334501088866},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":-41563.334501088866},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":-41563.334501088866},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":-41563.334501088866},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":-41563.334501088866},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":-41563.334501088866},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":-41563.334501088866},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":-41563.334501088866},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":-41563.334501088866},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":-41563.334501088866},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":-41563.334501088859},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":-41563.334501088859},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":-41563.334501088859},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":-41563.334501088859},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":-41563.334501088859},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":-41563.334501088859},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":-41563.334501088859},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":-41563.334501088859},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":-41563.334501088859},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":-27708.889667392574},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F377,SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!389:389,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]
[]
[null,"Test",null,null,null,false,null,{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!H$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!H$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!I$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!I$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!J$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!J$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!K$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!K$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!L$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!L$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!M$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!M$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!N$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!N$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!O$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!O$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!P$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!P$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!Q$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!Q$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!R$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!R$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!S$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!S$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!T$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!T$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!U$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!U$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!V$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!V$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!W$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!W$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!X$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!X$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!Y$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!Y$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!Z$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!Z$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AA$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AB$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AC$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AD$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AE$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AF$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AG$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AH$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AI$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AJ$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AK$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AL$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AM$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AN$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AO$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AP$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AQ$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AR$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AS$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AT$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AU$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AV$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AW$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AX$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AY$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!AZ$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BA$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BB$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BC$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BD$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BE$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BF$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BG$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BH$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BI$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BJ$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BK$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BL$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BM$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BN$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BO$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BP$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BQ$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BR$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BS$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BT$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BU$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BV$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BW$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BX$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BY$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!BZ$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CA$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CB$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CC$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CD$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CE$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CF$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CG$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CH$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CI$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CJ$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CK$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CL$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CM$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CN$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CO$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CP$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CQ$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CR$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CS$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CT$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CU$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CV$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CW$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CX$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CY$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!CZ$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DA$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DB$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DC$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DD$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DE$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DF$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DG$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DH$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DI$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DJ$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DK$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DL$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DM$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DN$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DO$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DP$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DQ$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DR$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DR$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DS$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DS$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DT$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DT$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DU$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DV$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DW$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DX$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DY$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!DZ$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!EA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!EA$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!EB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!EB$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!EC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!EC$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!ED$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!ED$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!EE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!EE$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!EF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!EF$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!EG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!EG$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!EH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!EH$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!EI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!EI$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!EJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!EJ$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!EK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!EK$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!EL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!EL$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!EM$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!EM$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!EN$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!EN$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!EO$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!EO$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!EP$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!EP$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!EQ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!EQ$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!ER$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!ER$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!ES$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!ES$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!ET$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!ET$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!EU$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!EU$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!EV$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!EV$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!EW$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!EW$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!EX$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!EX$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!EY$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!EY$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!EZ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!EZ$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!FA$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!FA$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!FB$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!FB$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!FC$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!FC$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!FD$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!FD$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!FE$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!FE$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!FF$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!FF$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!FG$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!FG$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!FH$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!FH$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!FI$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!FI$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!FJ$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!FJ$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!FK$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!FK$3))","v":0},{"$f":"IF($F379,SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!FL$3,'Monthly Model'!$12:$12,TRUE),SUMIFS('Monthly Model'!391:391,'Monthly Model'!$8:$8,Quarterly!FL$3))","v":0}]

{"sheet":"History ","index":9,"n_rows":31,"n_cols":37,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Code Number",null,5]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"History",null,2015]
[]
[null,null,null,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,{"$f":"U18+1","v":2016},{"$f":"V18+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
[null,null,null,{"$f":"D18<=$D$16","v":true},{"$f":"E18<=$D$16","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Electricity Price",null,23.585963531842832,28.294793971346902,28.08891906454911,32.231730685045633,28.291326305251122,38.076675593949687,42.150458671675842,58.075166181278647,49.268980369178308,57.573520803538671,66.39507307843823,37.081697330365152,44.719188356164317,42.766277397260225,33.060572632058353,36.516937214612064,48.206277397260088,39.6054788029926,{"$f":"Annual!H65","v":44},{"$f":"Annual!I65","v":45},{"$f":"Annual!J65","v":46},{"$f":"Annual!K65","v":46.92},{"$f":"Annual!L65","v":47.858400000000003},{"$f":"Annual!M65","v":48.815568000000006},{"$f":"Annual!N65","v":49.79187936000001},{"$f":"Annual!O65","v":50.787716947200011},{"$f":"Annual!P65","v":51.80347128614401},{"$f":"Annual!Q65","v":52.839540711866889},{"$f":"Annual!R65","v":52.839540711866889},{"$f":"Annual!S65","v":52.839540711866889},{"$f":"Annual!T65","v":52.839540711866889},{"$f":"Annual!U65","v":52.839540711866889},{"$f":"Annual!V65","v":52.839540711866889},{"$f":"Annual!W65","v":52.839540711866889}]
[null,"Gas Price",null,3.3397288743868727,3.5936588220425145,5.6508957409736098,5.2871108768367767,4.0988029881230021,6.8543661411365662,7.5460561666943766,10.419675953991435,8.0052334864585113,8.3411156648323175,10.573997223371332,4.8617327178469063,5.3353156289390622,4.9835147053568027,3.1470918524388671,4.1987549296248075,5.0567683097791072,3.8163721197007283,{"$f":"Annual!H66","v":3.1},{"$f":"Annual!I66","v":3.3},{"$f":"Annual!J66","v":3.4},{"$f":"Annual!K66","v":3.5},{"$f":"Annual!L66","v":3.5},{"$f":"Annual!M66","v":3.5},{"$f":"Annual!N66","v":3.5},{"$f":"Annual!O66","v":3.5},{"$f":"Annual!P66","v":3.5},{"$f":"Annual!Q66","v":3.5},{"$f":"Annual!R66","v":3.5},{"$f":"Annual!S66","v":3.5},{"$f":"Annual!T66","v":3.5},{"$f":"Annual!U66","v":3.5},{"$f":"Annual!V66","v":3.5},{"$f":"Annual!W66","v":3.5}]
[null,"Implied HR",null,7.0707298537202252,7.8035255468037317,5.1304167787787733,6.5405785784251647,7.0397024169133466,5.6411446280031052,5.6200308748627457,5.6729043544031956,6.2389817678749262,7.0259476980245417,6.3804684006523766,7.7892139088277119,8.5665663774326699,8.6449329707934819,10.64863157100004,8.750889652550871,12.587286486443737,15.022234774900971,{"$f":"Annual!H67","v":6.7},{"$f":"Annual!I67","v":6.7},{"$f":"Annual!J67","v":6.7},{"$f":"Annual!K67","v":6.7},{"$f":"Annual!L67","v":6.7},{"$f":"Annual!M67","v":6.7},{"$f":"Annual!N67","v":6.7},{"$f":"Annual!O67","v":6.7},{"$f":"Annual!P67","v":6.7},{"$f":"Annual!Q67","v":6.7},{"$f":"Annual!R67","v":6.7},{"$f":"Annual!S67","v":6.7},{"$f":"Annual!T67","v":6.7},{"$f":"Annual!U67","v":6.7},{"$f":"Annual!V67","v":6.7},{"$f":"Annual!W67","v":6.7}]
[null,"Spark Spread","Avg $/MWH",6.1592535391855598,9.8777248747273489,4.7395523383487808,7.5668350681354166,6.8827981025461975,6.7226846736340216,4.9721950991359956,8.4974562137724359,8.6321751761025816,13.16644905305966,11.598849753842513,6.9763533667631501,12.059438748438176,11.197136280053257,12.246287884370251,9.2283003442834897,20.921582107797764,18.509526603491256,{"$f":"Annual!H68","v":23.23},{"$f":"Annual!I68","v":22.89},{"$f":"Annual!J68","v":23.22},{"$f":"Annual!K68","v":23.470000000000002},{"$f":"Annual!L68","v":24.408400000000004},{"$f":"Annual!M68","v":25.365568000000007},{"$f":"Annual!N68","v":26.341879360000011},{"$f":"Annual!O68","v":27.337716947200011},{"$f":"Annual!P68","v":28.353471286144011},{"$f":"Annual!Q68","v":29.389540711866889},{"$f":"Annual!R68","v":29.389540711866889},{"$f":"Annual!S68","v":29.389540711866889},{"$f":"Annual!T68","v":29.389540711866889},{"$f":"Annual!U68","v":29.389540711866889},{"$f":"Annual!V68","v":29.389540711866889},{"$f":"Annual!W68","v":29.389540711866889}]
[null,"Margin","$/kW/Yr",30.711477981063929,79.04112590183486,34.838662105532912,57.763241408082351,49.924594496297956,49.388179808621224,35.091025088379929,65.417174634989365,65.579497880999313,102.07251644460362,90.582930948611491,44.977427660002654,89.029083932182544,80.268043189216243,80.557024255290187,61.272870749181237,157.03458522528828,62.072060280000045,{"$f":"Annual!H382","v":0},{"$f":"Annual!I382","v":0},{"$f":"Annual!J382","v":29.434649463196408},{"$f":"Annual!K382","v":117.96738403789755},{"$f":"Annual!L382","v":122.91438738958084},{"$f":"Annual!M382","v":127.28380458640358},{"$f":"Annual!N382","v":130.3638487927627},{"$f":"Annual!O382","v":129.89959084606676},{"$f":"Annual!P382","v":135.00971641886923},{"$f":"Annual!Q382","v":139.47867326453587},{"$f":"Annual!R382","v":139.37465544620864},{"$f":"Annual!S382","v":136.08017618533384},{"$f":"Annual!T382","v":123.64451551124702},{"$f":"Annual!U382","v":127.34560505325339},{"$f":"Annual!V382","v":127.25154872993953},{"$f":"Annual!W382","v":127.15740548547868}]
[null,"Starts",null,330,498,548,592,646,743,701,712,696,802,716,646,599,579,421,573,313,118]
[]
[null,{"$f":"INDEX(B20:B25,$D$2)","v":"Margin"},null,{"$f":"INDEX(D20:D25,$D$2)","v":30.711477981063929},79.04112590183486,34.838662105532912,57.763241408082351,49.924594496297956,49.388179808621224,35.091025088379929,65.417174634989365,65.579497880999313,102.07251644460362,90.582930948611491,44.977427660002654,89.029083932182544,80.268043189216243,80.557024255290187,61.272870749181237,157.03458522528828,62.072060280000045,0,0,29.434649463196408,117.96738403789755,122.91438738958084,127.28380458640358,130.3638487927627,129.89959084606676,135.00971641886923,139.47867326453587,139.37465544620864,136.08017618533384,123.64451551124702,127.34560505325339,127.25154872993953,127.15740548547868]
[]
[null,null,null,{"$f":"D18","v":1998},{"$f":"E18","v":1999},2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
[null,"History",null,{"$f":"IF(D19,D27)","v":30.711477981063929},{"$f":"IF(E19,E27)","v":79.04112590183486},34.838662105532912,57.763241408082351,49.924594496297956,49.388179808621224,35.091025088379929,65.417174634989365,65.579497880999313,102.07251644460362,90.582930948611491,44.977427660002654,89.029083932182544,80.268043189216243,80.557024255290187,61.272870749181237,157.03458522528828,62.072060280000045,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Forecast",null,{"$f":"IF(NOT(D19),D30)","v":false},{"$f":"IF(NOT(E19),E27)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,29.434649463196408,117.96738403789755,122.91438738958084,127.28380458640358,130.3638487927627,129.89959084606676,135.00971641886923,139.47867326453587,139.37465544620864,136.08017618533384,123.64451551124702,127.34560505325339,127.25154872993953,127.15740548547868]

{"sheet":"Debt Analysis","index":10,"n_rows":83,"n_cols":54,"rows_kept":83,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Debt Size",1000]
[null,null,"Repayment Term ",15]
[null,null,"Interest Rate ",4.4999999999999998E-2]
[null,null,"Minimum DSCR",1.3]
[]
[]
[null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,"Repayment Switch",null,{"$f":"E8<=$D$3","v":true},{"$f":"F8<=$D$3","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false]
[null,null,"CAPEX",-1300,100,{"$f":"E10*(1.03)","v":103},{"$f":"F10*(1.03)","v":106.09},109.2727,112.550881,115.92740743,119.4052296529,122.987386542487,126.67700813876162,130.47731838292447,134.39163793441222,138.4233870724446,142.57608868461793,146.85337134515646,151.25897248551115,155.79674166007649,160.47064390987879,165.28476322717515,170.24330612399041,175.35060530771011]
[null,null,"Project IRR",{"$f":"IRR(10:10)","v":7.2933654856546015E-2}]
[]
[]
["Sculpted Repayment "]
[null,null,"Target Debt Service",null,{"$f":"E10/$D$5*E9","v":76.92307692307692},{"$f":"F10/$D$5*F9","v":79.230769230769226},81.607692307692304,84.055923076923079,86.57760076923077,89.174928792307696,91.850176656076925,94.605681955759223,97.443852414432016,100.36716798686497,103.37818302647094,106.47952851726507,109.67391437278302,112.96413180396651,116.3530557580855,0,0,0,0,0]
[null,null,"Opening Balance",null,{"$f":"D18","v":999.82762759230718},{"$f":"E18","v":967.89679391088407},932.22138040610457,892.56365021668694,848.67309139951476,800.2857797432622,747.12371103940131,688.89410138009748,625.28865398644268,555.98279100140053,480.63484860959858,398.88523377055958,310.35554077296968,214.64762573497029,111.34263708907744,4.2632564145606011E-13,4.4551029532158284E-13,4.6555825861105407E-13,4.8650838024855155E-13,5.0840125735973635E-13]
[null,null,"Less Repayment ",null,{"$f":"E15-E19","v":31.930833681423096},{"$f":"F15-F19","v":35.675413504779442},39.657730189417599,43.89055881717217,48.387311656252606,53.162068703860896,58.229609659303868,63.605447393654842,69.305862985042097,75.347942391801951,81.749614839038998,88.529692997589891,95.707915037999385,103.30498864589285,111.34263708907702,-1.9184653865522703E-14,-2.0047963289471226E-14,-2.0950121637497432E-14,-2.1892877111184818E-14,-2.2878056581188134E-14]
[null,null,"Closing Balance ",{"$f":"NPV(D4,15:15)","v":999.82762759230718},{"$f":"E16-E17","v":967.89679391088407},{"$f":"F16-F17","v":932.22138040610457},892.56365021668694,848.67309139951476,800.2857797432622,747.12371103940131,688.89410138009748,625.28865398644268,555.98279100140053,480.63484860959858,398.88523377055958,310.35554077296968,214.64762573497029,111.34263708907744,4.2632564145606011E-13,4.4551029532158284E-13,4.6555825861105407E-13,4.8650838024855155E-13,5.0840125735973635E-13,5.3127931394092454E-13]
[null,null,"Interest ",null,{"$f":"E16*$D$4","v":44.992243241653824},{"$f":"F16*$D$4","v":43.555355725989784},41.949962118274705,40.165364259750909,38.190289112978164,36.0128600884468,33.620566996773057,31.000234562104385,28.137989429389918,25.019225595063023,21.628568187431934,17.94983551967518,13.965999334783636,9.6591431580736629,5.0104186690084846,1.9184653865522703E-14,2.0047963289471226E-14,2.0950121637497432E-14,2.1892877111184818E-14,2.2878056581188134E-14]
[null,null,"Test",{"$f":"SUMIF(9:9,FALSE,18:18)","v":2.4372575054818489E-12}]
[null,null,"CFADS",null,{"$f":"E$10","v":100},{"$f":"F$10","v":103},106.09,109.2727,112.550881,115.92740743,119.4052296529,122.987386542487,126.67700813876162,130.47731838292447,134.39163793441222,138.4233870724446,142.57608868461793,146.85337134515646,151.25897248551115,155.79674166007649,160.47064390987879,165.28476322717515,170.24330612399041,175.35060530771011]
[null,null,"Debt Service ",null,{"$f":"E19+E17","v":76.92307692307692},{"$f":"F19+F17","v":79.230769230769226},81.607692307692304,84.055923076923079,86.57760076923077,89.174928792307696,91.850176656076925,94.605681955759223,97.443852414432016,100.36716798686497,103.37818302647094,106.47952851726507,109.67391437278302,112.96413180396651,116.3530557580855,0,0,0,0,0]
[null,null,"Equity Cash Flow",{"$f":"D$10+D18","v":-300.17237240769282},{"$f":"E21-E22","v":23.07692307692308},{"$f":"F21-F22","v":23.769230769230774},24.4823076923077,25.216776923076921,25.973280230769234,26.752478637692306,27.555052996823079,28.381704586727778,29.233155724329606,30.110150396059495,31.013454907941281,31.943858555179531,32.902174311834912,33.889239541189951,34.905916727425648,155.79674166007649,160.47064390987879,165.28476322717515,170.24330612399041,175.35060530771011]
[null,null,null,null,null,null,0,{"$f":"H23","v":25.216776923076921},{"$f":"I23","v":25.973280230769234},26.752478637692306,27.555052996823079,28.381704586727778,29.233155724329606,30.110150396059495,31.013454907941281,31.943858555179531,32.902174311834912,33.889239541189951,34.905916727425648,155.79674166007649,160.47064390987879,165.28476322717515,170.24330612399041,175.35060530771011]
[null,null,"Buyer Discount Rate",0.06]
[null,null,"Sales Proceeds",null,null,null,{"$f":"NPV(D25,H24:X24)","v":590.09510856927045}]
[null,null,"Holding Period Cash Flow",{"$f":"D23","v":-300.17237240769282},{"$f":"E23","v":23.07692307692308},{"$f":"F23","v":23.769230769230774},{"$f":"G26+G23","v":614.57741626157815}]
[null,null,"Holding Period IRR",{"$f":"IRR(27:27)","v":0.31714740871683178}]
[null,null,"Equity IRR",null,{"$f":"IRR(23:23)","v":0.11700230032259595}]
[null,null,"DSCR",{"$f":"MIN(E30:X30)","v":1.3},{"$f":"IF(E22>0.1,E21/E22)","v":1.3},{"$f":"IF(F22>0.1,F21/F22)","v":1.3},1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,false,false,false,false,false]
[null,null,"LLCR"]
[]
[]
["Level Repayment"]
[null,null,"Opening Balance",null,{"$f":"D37","v":687},{"$f":"E37","v":620.34482482717954},553.68964965435907,487.03447448153861,420.37929930871815,353.72412413589768,287.06894896307722,220.41377379025676,153.75859861743629,87.103423444615814,20.448248271795336,0,0,0,0,0,0,0,0,0]
[null,null,"Less repayment ",null,{"$f":"MIN(E35,$D$18/$D$3)","v":66.655175172820478},66.655175172820478,66.655175172820478,66.655175172820478,66.655175172820478,66.655175172820478,66.655175172820478,66.655175172820478,66.655175172820478,66.655175172820478,20.448248271795336,0,0,0,0,0,0,0,0,0]
[null,null,"Cosing Balance ",687,{"$f":"E35-E36","v":620.34482482717954},553.68964965435907,487.03447448153861,420.37929930871815,353.72412413589768,287.06894896307722,220.41377379025676,153.75859861743629,87.103423444615814,20.448248271795336,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest ",null,{"$f":"E35*$D$4","v":30.914999999999999},{"$f":"F35*$D$4","v":27.915517117223079},24.916034234446158,21.916551351669238,18.917068468892317,15.917585586115395,12.918102703338475,9.9186198205615543,6.919136937784633,3.9196540550077117,0.92017117223079004,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SUMIF(28:28,FALSE,37:37)","v":0}]
[null,null,"CFADS",null,{"$f":"E$10","v":100},{"$f":"F$10","v":103},106.09,109.2727,112.550881,115.92740743,119.4052296529,122.987386542487,126.67700813876162,130.47731838292447,134.39163793441222,138.4233870724446,142.57608868461793,146.85337134515646,151.25897248551115,155.79674166007649,160.47064390987879,165.28476322717515,170.24330612399041,175.35060530771011]
[null,null,"Debt Service ",null,{"$f":"E38+E36","v":97.570175172820484},{"$f":"F38+F36","v":94.570692290043553},91.571209407266636,88.571726524489719,85.572243641712788,82.572760758935871,79.573277876158954,76.573794993382037,73.574312110605106,70.574829227828189,21.368419444026127,0,0,0,0,0,0,0,0,0]
[null,null,"Equity Cash Flow",{"$f":"D$10+D37","v":-613},{"$f":"E40-E41","v":2.429824827179516},8.4293077099564471,14.518790592733367,20.700973475510281,26.978637358287216,33.354646671064131,39.83195177674105,46.413591549104964,53.102696028156515,59.902489155096276,113.02321849038609,138.4233870724446,142.57608868461793,146.85337134515646,151.25897248551115,155.79674166007649,160.47064390987879,165.28476322717515,170.24330612399041,175.35060530771011]
[]
[null,null,"Equity IRR",null,{"$f":"IRR(42:42)","v":8.3513929610668614E-2}]
[null,null,"DSCR",{"$f":"MIN(E45:X45)","v":1.024903356203632},{"$f":"IF(E41>0.1,E40/E41)","v":1.024903356203632},{"$f":"IF(F41>0.1,F40/F41)","v":1.0891323464578666},1.1585519148072017,1.2337198820414383,1.3152732265761966,1.4039424910163798,1.5005694479336655,1.6061289185564893,1.7217559295468046,1.8487797960051779,6.2892643176743466,false,false,false,false,false,false,false,false,false]
[null,null,"LLCR"]
[null,null,"PV of Debt Service ",{"$f":"NPV(D4,41:41)","v":687.00000000000034}]
["Cash Flow Sweep"]
[null,null,"Cash Sweep Percent ",1]
[]
[]
[null,null,"Opening Balance",null,{"$f":"D54","v":687},{"$f":"E54","v":617.91499999999996},345.72117499999996,255.18862787499995,157.39941612937494,51.93150885519681,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less repayment ",null,{"$f":"E60","v":69.085000000000008},{"$f":"F60","v":272.193825},90.532547125000008,97.789211745625011,105.46790727417813,51.93150885519681,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cosing Balance ",687,{"$f":"E52-E53","v":617.91499999999996},345.72117499999996,255.18862787499995,157.39941612937494,51.93150885519681,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest ",null,{"$f":"E52*$D$4","v":30.914999999999999},{"$f":"F52*$D$4","v":27.806174999999996},15.557452874999997,11.483488254374997,7.0829737258218719,2.3369178984838563,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SUMIF(9:9,FALSE,54:54)","v":0}]
[null,null,"CFADS",null,{"$f":"E$10","v":100},300,{"$f":"G$10","v":106.09},109.2727,112.550881,115.92740743,119.4052296529,122.987386542487,126.67700813876162,130.47731838292447,134.39163793441222,138.4233870724446,142.57608868461793,146.85337134515646,151.25897248551115,155.79674166007649,160.47064390987879,165.28476322717515,170.24330612399041,175.35060530771011]
[null,null,"Less Interest ",null,{"$f":"E55+E74","v":30.914999999999999},{"$f":"F55+F74","v":27.806174999999996},15.557452874999997,11.483488254374997,7.0829737258218719,2.3369178984838563,22.5,18.1392646656195,13.421099181160461,8.3245832780684079,2.827710198349886,0,0,0,0,0,0,0,0,0]
[null,null,"Cash available for sweep ",null,{"$f":"E57-E58","v":69.085000000000008},{"$f":"F57-F58","v":272.193825},90.532547125000008,97.789211745625011,105.46790727417813,113.59048953151614,96.905229652900005,104.84812187686751,113.25590895760116,122.15273510485606,131.56392773606234,138.4233870724446,142.57608868461793,146.85337134515646,151.25897248551115,155.79674166007649,160.47064390987879,165.28476322717515,170.24330612399041,175.35060530771011]
[null,null,"Less Cash Flow Sweep ",null,{"$f":"MIN(E52,MAX(E59,0)*$D$49)","v":69.085000000000008},{"$f":"MIN(F52,MAX(F59,0)*$D$49)","v":272.193825},90.532547125000008,97.789211745625011,105.46790727417813,51.93150885519681,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less CF Sweep of Refinanced Debt ",null,null,null,null,null,null,null,{"$f":"MIN(K71,MAX(K59,0))","v":96.905229652900005},{"$f":"MIN(L71,MAX(L59,0))","v":104.84812187686751},113.25590895760116,122.15273510485606,62.838004407775244,0,0,0,0,0,0,0,0,0]
[null,null,"Equity Cash Flow",{"$f":"D$10+D54","v":-613},{"$f":"E57-E58-E60-E61","v":0},{"$f":"F57-F58-F60-F61","v":0},0,0,0,{"$f":"J57-J58-J60-J61+J73","v":561.65898067631929},0,{"$f":"L57-L58-L60-L61","v":0},0,0,68.725923328287095,138.4233870724446,142.57608868461793,146.85337134515646,151.25897248551115,155.79674166007649,160.47064390987879,165.28476322717515,170.24330612399041,175.35060530771011]
[]
[null,null,"Equity IRR",null,{"$f":"IRR(62:62)","v":0.10617288729316443}]
[null,null,"LLCR",{"$f":"NPV(D4,E57:X57*E9:X9)/D54","v":2.1545483497289135}]
[null,null,"Cash Flow Break-even % Reduction ",{"$f":"(D65-1)/D65","v":0.53586560258635152}]
[null,null,"Year of Repayment ",{"$f":"MATCH(0,E54:X54,0)","v":6}]
[]
[]
[null,null,"Debt Refinancing "]
[null,null,"Opening Balance ",null,null,null,null,null,null,null,{"$f":"J73","v":500},{"$f":"K73","v":403.0947703471},298.24664847023246,184.99073951263131,62.838004407775244,0,0,0,0,0,0,0,0,0]
[null,null,"Less Cash Flow Sweep",null,null,null,null,null,null,null,{"$f":"K61","v":96.905229652900005},{"$f":"L61","v":104.84812187686751},113.25590895760116,122.15273510485606,62.838004407775244,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance ",null,null,null,null,null,null,500,{"$f":"K71-K72","v":403.0947703471},{"$f":"L71-L72","v":298.24664847023246},184.99073951263131,62.838004407775244,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest ",null,null,null,null,null,null,null,{"$f":"K71*$D$4","v":22.5},{"$f":"L71*$D$4","v":18.1392646656195},13.421099181160461,8.3245832780684079,2.827710198349886,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,"CAPEX",-400,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,null,null,"IRR",{"$f":"IRR(79:79)","v":0.24697456295110864}]
[]
[null,null,null,"CAPEX",-400,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,null,null,"IRR",{"$f":"IRR(82:82)","v":0.24999553907095096}]

{"sheet":"Forms","index":12,"n_rows":4,"n_cols":6,"rows_kept":4,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,"Comment",false]